
190 E East St Includes: - Slump Block Construction
- Laundry Hookup
- Package Available
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fence
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,675 | $1,591 | $1,507 | $1,340 | $1,172 | $1,005 | | 6% | $1,769 | $1,680 | $1,592 | $1,415 | $1,238 | $1,061 | | 6.5% | $1,865 | $1,771 | $1,678 | $1,492 | $1,305 | $1,119 | | 7% | $1,963 | $1,865 | $1,766 | $1,570 | $1,374 | $1,178 | | 7.5% | $2,063 | $1,960 | $1,856 | $1,650 | $1,444 | $1,238 | | 8% | $2,165 | $2,056 | $1,948 | $1,732 | $1,515 | $1,299 |
Remarks: 8 UNITS TOTAL. FIRST BUILDING BUILT IN 1904 CONSISTS OF 2 STUDIOS AND SINGLE BEDROOM APT. SECOND BUILDING BUILT IN 1996 HAS 5 2 BEDROOM APTS. FIRST BUILDING IS MASTER METERED, SECOND BUILDING INDIVIDUALLY METERED. ALL UNITS CURRENTLY RENTED, RENTS ARE LOW, GREAT INCOME PROPERTY, CLOSE TO SHOPPING. SELLER ALSO OWNS 2 ADJACENT PROPERTIES AND WILL CONSIDER COMBO PACKAGE. Directions: I-19 S INTO NOGALES, R ON GRAND BLVD, IMMEDIATE L ON PARK ST, L ON MORLEY, R ON EAST ST(PEPE STORE), CONT. TO TOP OF HILL TO ADDRESS. |
|
|
|
190 E East St Nogales, Arizona 85621
Map
Santa Cruz Nogales
| Property Subtype | Combination | | Number of Units | 8 | | 1 Br Units | 1 | | 2 Br Units | 5 | | Studio Units | 2 | | Year Built | 1904 | | Square Feet | 5962 | | Lot Square Feet | 17860 | | Stories | 1 | | Zoning | Other - CALL | | Tax Year | 2007 | | Capitalization Rate | 0.119 | | Gross Rent Multiplier | 7.56 | | | | Gross Income: | | | Avg 1 Br Rent | $400/Mo | | Avg 2 Br Rent | $450/Mo | | Avg Studio Rent | $300/Mo | | Gross Scheduled Rents | $39,000/Yr | $3,250/Mo | | | | Expenses: | | | Gas & Electric | $1080/Yr | | Taxes | $2086/Yr | | Water and Sewer | $720/Yr | | Total Expenses | $3,886/Yr | $324/Mo | | | | Net Income: | | | Net Income | $35,114/Yr | $2,926/Mo |
listed by: Premier One Realtylist price: $295,000
|
|