
2415 N Columbus Blvd Includes: - Slump Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Hookup
- Central 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% | $3,123 | $2,967 | $2,811 | $2,498 | $2,186 | $1,874 | | 6% | $3,298 | $3,133 | $2,968 | $2,638 | $2,308 | $1,979 | | 6.5% | $3,476 | $3,303 | $3,129 | $2,781 | $2,433 | $2,086 | | 7% | $3,659 | $3,476 | $3,293 | $2,927 | $2,561 | $2,195 | | 7.5% | $3,846 | $3,653 | $3,461 | $3,077 | $2,692 | $2,307 | | 8% | $4,036 | $3,834 | $3,632 | $3,229 | $2,825 | $2,421 |
Remarks: Brand new 4 plex! All units are identical. 2 bedrooms, 1 bath with their own utility/laundry room that includes W/D hook ups, gas or electric. Water, gas and electric are all separately metered for each tenant. Current property taxes are for land only. Directions: Grant Rd, N Columbus |
|
|
|
2415 N Columbus Blvd Tucson, Arizona 85712
Map
Central Tucson El Pasadena Tract
| Property Subtype | Fourplex | | 2 Br Units | 4 | | Year Built | 2008 | | Square Feet | 3352 | | Lot Square Feet | 13939 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2008 | | Capitalization Rate | 0.045 | | Gross Rent Multiplier | 20.27 | | | | Gross Income: | | | Avg 2 Br Rent | $595/Mo | | Gross Scheduled Rents | $28,560/Yr | $2,380/Mo | | Vacancy Loss | -$1428/Yr | | Adjusted Gross Income | $27,132/Yr | $2,261/Mo | | | | Expenses: | | | Taxes | $1150/Yr | | Insurance | $1400/Yr | | Total Expenses | $2,550/Yr | $213/Mo | | | | Net Income: | | | Net Income | $24,582/Yr | $2,049/Mo |
listed by: Coldwell Banker Residential Brokeragelist price: $550,000
|
|