4431 E 3Rd St Includes: - Brick Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Facilities
- Central AC
- Pool
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Forced Air Gas Heating
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $5,098 | $4,843 | $4,588 | $4,078 | $3,569 | $3,059 | | 6% | $5,383 | $5,114 | $4,845 | $4,306 | $3,768 | $3,230 | | 6.5% | $5,675 | $5,391 | $5,108 | $4,540 | $3,973 | $3,405 | | 7% | $5,973 | $5,675 | $5,376 | $4,779 | $4,181 | $3,584 | | 7.5% | $6,278 | $5,964 | $5,650 | $5,022 | $4,395 | $3,767 | | 8% | $6,588 | $6,259 | $5,929 | $5,270 | $4,612 | $3,953 |
Remarks: 100% in great condition all apts in in working order close to shopping and to bus routes all apts are full Directions: Start at corner swan and speedway go south on swan to 3 rd St turn west to address |
|
|
|
4431 E 3Rd St
Tucson, Arizona 85711
Map
Central Tucson Perrine
| Property Subtype | Apartment | | Number of Units | 12 | | 1 Br Units | 6 | | 2 Br Units | 5 | | 3 Br Units | 1 | | Year Built | 1966 | | Square Feet | 9696 | | Lot Square Feet | 36000 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.021 | | Gross Rent Multiplier | 10.98 | | | | Gross Income: | | | Avg 1 Br Rent | $525/Mo | | Avg 2 Br Rent | $600/Mo | | Avg 3 Br Rent | $750/Mo | | Gross Scheduled Rents | $82,800/Yr | $6,900/Mo | | Other Income | $2400/Yr | | Vacancy Loss | -$3400/Yr | | Adjusted Gross Income | $81,800/Yr | $6,817/Mo | | | | Expenses: | | | Contract Services | $22847/Yr | | Gas & Electric | $2569/Yr | | Taxes | $7242/Yr | | Insurance | $3421/Yr | | Maintenance & Supplies | $25092/Yr | | Water and Sewer | $1603/Yr | | Total Expenses | $62,774/Yr | $5,231/Mo | | | | Net Income: | | | Net Income | $19,026/Yr | $1,586/Mo |
listed by:
Liberty Properties & Associates, Inc.list price: $897,849
|
|
