1164 W Oleta Dr Includes: - Slump Block Construction
- Laundry Facilities
- Combo AC
- Septic System
- 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% | $3,549 | $3,371 | $3,194 | $2,839 | $2,484 | $2,129 | | 6% | $3,747 | $3,560 | $3,372 | $2,998 | $2,623 | $2,248 | | 6.5% | $3,950 | $3,753 | $3,555 | $3,160 | $2,765 | $2,370 | | 7% | $4,158 | $3,950 | $3,742 | $3,327 | $2,911 | $2,495 | | 7.5% | $4,370 | $4,152 | $3,933 | $3,496 | $3,059 | $2,622 | | 8% | $4,586 | $4,357 | $4,127 | $3,669 | $3,210 | $2,752 |
Remarks: 10-Bed Assisted-Living Residence on 3/4 acre with gorgeous grounds, privacy and lovely covered outdoor rear patio. See MLS #20815505 for photos. Floor plan attached. Directions: From Magee, N/LaCanada, E/Emerine Dr, N/Wanda, NE Corner of Wanda & Oleta |
|
|
|
1164 W Oleta Dr
Tucson, Arizona 85704
Map
NorthWest Tucson Sunset Manor
| Property Subtype | Single Family | | 1 Br Units | 10 | | Year Built | 1970 | | Square Feet | 3200 | | Lot Square Feet | 32670 | | Stories | 1 | | Zoning | Tucson - CR1 | | Tax Year | 2007 | | Capitalization Rate | 0.623 | | Gross Rent Multiplier | 1.58 | | | | Gross Income: | | | Avg 1 Br Rent | $3300/Mo | | Gross Scheduled Rents | $396,000/Yr | $33,000/Mo | | | | Expenses: | | | Admin Expenses | $200/Yr | | Gas & Electric | $690/Yr | | Taxes | $2183/Yr | | Insurance | $500/Yr | | Resident Manager | $2500/Yr | | Water and Sewer | $118/Yr | | Other Expenses | $550/Yr | | Total Expenses | $6,741/Yr | $562/Mo | | | | Net Income: | | | Net Income | $389,259/Yr | $32,438/Mo |
listed by:
Realty Executives Southern Arizonalist price: $625,000
|
|
