
2980 E 30Th St Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Central 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% | $2,243 | $2,131 | $2,018 | $1,794 | $1,570 | $1,346 | | 6% | $2,368 | $2,250 | $2,131 | $1,895 | $1,658 | $1,421 | | 6.5% | $2,497 | $2,372 | $2,247 | $1,997 | $1,748 | $1,498 | | 7% | $2,628 | $2,497 | $2,365 | $2,102 | $1,840 | $1,577 | | 7.5% | $2,762 | $2,624 | $2,486 | $2,210 | $1,933 | $1,657 | | 8% | $2,898 | $2,753 | $2,609 | $2,319 | $2,029 | $1,739 |
Remarks: Always rented 2 duplexes, currently rent is $700.00 per month as of June 1st rent will be $750.00. Two units recently remodel the third being remodel. Each unit is a two bedroom one bath centrally located near shopping centers, golf course and city zoo Directions: from 22ndto Country Club, go south on Country Club turn right on 30th , 4plex is on left(south) side |
|
|
|
2980 E 30Th St Tucson, Arizona 85713
Map
South Tucson Yale Estates
| Property Subtype | Fourplex | | 2 Br Units | 4 | | Year Built | 1980 | | Square Feet | 3294 | | Lot Square Feet | 12678 | | Stories | 1 | | Zoning | Pima County - CR2 | | Tax Year | 2008 | | Capitalization Rate | 0.063 | | Gross Rent Multiplier | 11.76 | | | | Gross Income: | | | Avg 2 Br Rent | $700/Mo | | Gross Scheduled Rents | $33,600/Yr | $2,800/Mo | | Vacancy Loss | -$5/Yr | | Adjusted Gross Income | $33,595/Yr | $2,800/Mo | | | | Expenses: | | | Taxes | $2720/Yr | | Insurance | $1992/Yr | | Maintenance & Supplies | $1800/Yr | | Water and Sewer | $2280/Yr | | Total Expenses | $8,792/Yr | $733/Mo | | | | Net Income: | | | Net Income | $24,803/Yr | $2,067/Mo |
listed by: Canyon Hills Realty, LLClist price: $395,000
|
|