
1329 W Hualpai Rd Includes: - Concrete Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Hookup
- Zone AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $936 | $889 | $843 | $749 | $655 | $562 | | 6% | $989 | $939 | $890 | $791 | $692 | $593 | | 6.5% | $1,042 | $990 | $938 | $834 | $730 | $625 | | 7% | $1,097 | $1,042 | $987 | $878 | $768 | $658 | | 7.5% | $1,153 | $1,095 | $1,038 | $922 | $807 | $692 | | 8% | $1,210 | $1,149 | $1,089 | $968 | $847 | $726 |
Remarks: Calling all investors! You can't pass this one up. Newer duplex in optimal location. Backs to golf course, near downtown, parks, University and PCC. Needs a little work, but well worth it on this one. Seller has no information on subject condition. No SPUDS, no CLUE, special addendums required. Directions: I-10 and Speedway, West to Riverview, North to Hualpai, Left or North to address. |
|
|
|
1329 W Hualpai Rd Tucson, Arizona 85745
Map
West Tucson El Rio Estates
| Property Subtype | Duplex | | 3 Br Units | 2 | | Year Built | 2006 | | Square Feet | 2427 | | Lot Square Feet | 8276 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.092 | | Gross Rent Multiplier | 9.54 | | | | Gross Income: | | | Avg 3 Br Rent | $800/Mo | | Gross Scheduled Rents | $19,200/Yr | $1,600/Mo | | Vacancy Loss | -$1920/Yr | | Adjusted Gross Income | $17,280/Yr | $1,440/Mo | | | | Expenses: | | | Taxes | $2063/Yr | | Total Expenses | $2,063/Yr | $172/Mo | | | | Net Income: | | | Net Income | $15,217/Yr | $1,268/Mo |
listed by: Tucson Real Estate Resourcelist price: $164,900
|
|