Home PageProperty SearchFavorite Sites

196 198 200 202 Ford St Includes:

  • Frame Stucco Construction
  • Laundry Facilities
  • Covered Parking
  • Central AC
  • 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%
APR5.5%$1,987$1,888$1,789$1,590$1,391$1,192
6%$2,098$1,994$1,889$1,679$1,469$1,259
6.5%$2,212$2,102$1,991$1,770$1,549$1,327
7%$2,329$2,212$2,096$1,863$1,630$1,397
7.5%$2,447$2,325$2,203$1,958$1,713$1,468
8%$2,568$2,440$2,311$2,055$1,798$1,541

Remarks: Stylish, newer 2004 site-built homes on individual lots. LOW MAINTENANCE - GREAT INVESTMENT! Each house plan is the same and includes oven, refrig, D/W, W/D, central A/C, g-disposal and carport. BUY TWO, THREE OR FOUR! Near Hwy 191 in Sunsites- shopping, restaurants, library, churches, golf course. P&L available - Sch E provided with contract. Can't replace them at this price - don't wait for further market corrections - BUY NOW!!

Directions: I-10 Exit 318; E on Dragoon Rd ~16mi; S on Hwy 191 ~7mi; W on Justin 1 block N on Ford ~300' to driveway entrance. See RE/MAX sign at entrance.

  
196 198 200 202 Ford St
Pearce, Arizona 85625

Map

Cochise Pearce

Sun Sites Heights

Property SubtypeOther
Number of Units4
2 Br Units4
Other Units5
Year Built 2004
Square Feet 3318
Lot Square Feet 36155
Stories 1
ZoningCochise - MR-2
Tax Year2006
Capitalization Rate0.336
Gross Rent Multiplier2.82
 
Gross Income: 
Avg 2 Br Rent$2250/Mo
Avg Other Rent$225/Mo
Gross Scheduled Rents$121,500/Yr $10,125/Mo
Other Income$2700/Yr
Adjusted Gross Income$124,200/Yr$10,350/Mo
 
Expenses: 
Contract Services$600/Yr
Taxes$2096/Yr
Insurance$1656/Yr
Maintenance & Supplies$600/Yr
Water and Sewer$1500/Yr
Total Expenses$6,452/Yr $538/Mo
 
Net Income: 
Net Income$117,748/Yr $9,812/Mo
 
listed by:
Remax Market Advantage

list price: $350,000




Information Deemed Reliable But Not Guaranteed

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