Home PageProperty SearchFavorite Sites

136 W 27th St Includes:

  • Mud Adobe Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Central AC
  • Zone Evaportive Cooling
  • Sewer Connected
  • City Water
  • Actual Figures Presented
  • Forced Air Gas Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$1,476$1,402$1,328$1,181$1,033$885
6%$1,558$1,480$1,402$1,247$1,091$935
6.5%$1,643$1,561$1,478$1,314$1,150$986
7%$1,729$1,643$1,556$1,383$1,210$1,037
7.5%$1,817$1,726$1,636$1,454$1,272$1,090
8%$1,907$1,812$1,716$1,526$1,335$1,144

Remarks: Great investment opportunity for Investor. Total of 4 units (3 rented, 1 vacant), all on one lot. Existing tenants willing to stay on property for new owner. This is a short sale opportunity.

Directions: From 6th Ave and 22nd south to 27th, west to address on the north side of the street.

  
136 W 27th St
Tucson, Arizona 85713

Map

South Tucson

Southern Heights

Property SubtypeFourplex
1 Br Units3
2 Br Units1
Year Built 1930
Square Feet 2747
Lot Square Feet 7492
Stories 1
ZoningTucson - R2
Tax Year2008
Capitalization Rate0.094
Gross Rent Multiplier10.48
 
Gross Income: 
Avg 1 Br Rent$492/Mo
Avg 2 Br Rent$600/Mo
Gross Scheduled Rents$24,912/Yr $2,076/Mo
Vacancy Loss-$109/Yr
Adjusted Gross Income$24,803/Yr$2,067/Mo
 
Expenses: 
Gas & Electric$12/Yr
Maintenance & Supplies$200/Yr
Water and Sewer$100/Yr
Other Expenses$14/Yr
Total Expenses$326/Yr $27/Mo
 
Net Income: 
Net Income$24,477/Yr $2,040/Mo
 
listed by:
Casas Adobes Realty

list price: $259,900




Information Deemed Reliable But Not Guaranteed

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