214 E Laguna St Includes: - Combo Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Facilities
- 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% | $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: Charming moneymaker, lowered to excellent price. Laundry, original house larger than the other three units. Area beginning to emerge, good time to buy. Bring an Offer! Directions: From Stone and Glen, N to Laguna, E to address. |
|
|
|
214 E Laguna St
Tucson, Arizona 85705
Map
Central Tucson Coronado Heights
| Property Subtype | Fourplex | | 2 Br Units | 4 | | Year Built | 1953 | | Square Feet | 3538 | | Lot Square Feet | 13068 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.064 | | Gross Rent Multiplier | 10.01 | | | | Gross Income: | | | Avg 2 Br Rent | $600/Mo | | Gross Scheduled Rents | $28,800/Yr | $2,400/Mo | | Other Income | $1280/Yr | | Vacancy Loss | -$600/Yr | | Adjusted Gross Income | $29,480/Yr | $2,457/Mo | | | | Expenses: | | | Admin Expenses | $100/Yr | | Capital Expenses | $900/Yr | | Contract Services | $300/Yr | | Gas & Electric | $895/Yr | | Taxes | $2463/Yr | | Insurance | $840/Yr | | Maintenance & Supplies | $1000/Yr | | Management | $2400/Yr | | Water and Sewer | $2700/Yr | | Total Expenses | $11,598/Yr | $967/Mo | | | | Net Income: | | | Net Income | $17,882/Yr | $1,490/Mo |
listed by:
Old Adobe Realtylist price: $295,000
|
|
