814 E 31St St Includes: - Slump Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Central AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $852 | $809 | $767 | $681 | $596 | $511 | | 6% | $899 | $854 | $809 | $719 | $630 | $540 | | 6.5% | $948 | $901 | $853 | $758 | $664 | $569 | | 7% | $998 | $948 | $898 | $798 | $699 | $599 | | 7.5% | $1,049 | $996 | $944 | $839 | $734 | $629 | | 8% | $1,101 | $1,046 | $991 | $881 | $770 | $660 |
Remarks: Short Sale. Excellent investment opportunity. Live in one rent other. Great income at a low price, means cash for you. Slump block construction, great detail inside and out. Two car parking for both units. U of A Nearby. Short Sale subject to lender approval. Sold as is where is. No SPDS or CLUE. Appliances may not be included in sale. Directions: 22nd / Park Ave., South to 31st, West to address |
|
|
|
814 E 31St St
Tucson, Arizona 85713
Map
South Tucson Grand View
| Property Subtype | Duplex | | 2 Br Units | 1 | | 3 Br Units | 1 | | Year Built | 2006 | | Square Feet | 1855 | | Lot Square Feet | 7500 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.099 | | Gross Rent Multiplier | 8.20 | | | | Gross Income: | | | Avg 2 Br Rent | $750/Mo | | Avg 3 Br Rent | $900/Mo | | Gross Scheduled Rents | $19,800/Yr | $1,650/Mo | | Vacancy Loss | -$1500/Yr | | Adjusted Gross Income | $18,300/Yr | $1,525/Mo | | | | Expenses: | | | Taxes | $1529/Yr | | Insurance | $1000/Yr | | Water and Sewer | $980/Yr | | Total Expenses | $3,509/Yr | $292/Mo | | | | Net Income: | | | Net Income | $14,791/Yr | $1,233/Mo |
listed by:
Premier One Realtylist price: $150,000
|
|
