Home PageProperty SearchFavorite Sites

5330 E Bellevue St Includes:

  • Combo Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Laundry Facilities
  • Package Available
  • Combo AC
  • Combo Evaportive Cooling
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Combo Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$7,864$7,471$7,077$6,291$5,505$4,718
6%$8,304$7,889$7,473$6,643$5,813$4,982
6.5%$8,754$8,316$7,879$7,003$6,128$5,252
7%$9,214$8,754$8,293$7,372$6,450$5,529
7.5%$9,684$9,200$8,716$7,747$6,779$5,810
8%$10,163$9,655$9,146$8,130$7,114$6,098

Remarks: UNIQUE PROPERTY, 24 UNITS, (4)Studio, (8) One Bedrooms, (9) 2 Bedrooms, 2 Baths, tile flooring, AZ, rear Yards, Washer/Dryer, built 2003. (2) Bedrooms, one Bath, lg. rear yards, update, tile floors, etc. (1) 3 Bedrooms, one Bath, lg. rear yard, updated, tile floors, etc. These units show great from outside to inside. 5342, 5348 each has own taxs code. Please show to your picky Buyers. Inside will be shown with an accepted contract.

Directions: Speedway/Craycroft, W. on Speedway, N. on Woodland, (Wendys on Corner) S. on Bellevue to Princess Ann Apartments.

  
5330 E Bellevue St
Tucson, Arizona 85712

Map

Central Tucson

Avondale

Property SubtypeApartment
Number of Units24
1 Br Units8
2 Br Units11
3 Br Units1
Studio Units4
Year Built 1963
Square Feet 16252
Lot Square Feet 2
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.081
Gross Rent Multiplier8.86
 
Gross Income: 
Avg 1 Br Rent$435/Mo
Avg 2 Br Rent$700/Mo
Avg 3 Br Rent$775/Mo
Avg Studio Rent$350/Mo
Gross Scheduled Rents$160,260/Yr $13,355/Mo
Other Income$868/Yr
Vacancy Loss-$4725/Yr
Adjusted Gross Income$156,403/Yr$13,034/Mo
 
Expenses: 
Admin Expenses$1680/Yr
Contract Services$6280/Yr
Gas & Electric$2690/Yr
Taxes$6970/Yr
Insurance$4387/Yr
Maintenance & Supplies$1280/Yr
Management$9450/Yr
Water and Sewer$3375/Yr
Other Expenses$8750/Yr
Total Expenses$44,862/Yr $3,739/Mo
 
Net Income: 
Net Income$111,541/Yr $9,295/Mo
 
listed by:
Realpros

list price: $1,385,000




Information Deemed Reliable But Not Guaranteed

Home PageProperty SearchFavorite Sites
Brought to you by: RE/MAX Majestic
(520)907-5639