Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeFourplex
2 Br Units4
Year Built 2008
Square Feet 3352
Lot Square Feet 13939
Stories 1
ZoningTucson - R2
Tax Year2008
Capitalization Rate0.045
Gross Rent Multiplier20.27
 
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 Brokerage

list price: $550,000




Information Deemed Reliable But Not Guaranteed

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