
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% | | APR | 5.5% | $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 Subtype | Fourplex | | 1 Br Units | 3 | | 2 Br Units | 1 | | Year Built | 1930 | | Square Feet | 2747 | | Lot Square Feet | 7492 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2008 | | Capitalization Rate | 0.094 | | Gross Rent Multiplier | 10.48 | | | | 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 Realtylist price: $259,900
|
|