
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% | | APR | 5.5% | $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 Subtype | Other | | Number of Units | 4 | | 2 Br Units | 4 | | Other Units | 5 | | Year Built | 2004 | | Square Feet | 3318 | | Lot Square Feet | 36155 | | Stories | 1 | | Zoning | Cochise - MR-2 | | Tax Year | 2006 | | Capitalization Rate | 0.336 | | Gross Rent Multiplier | 2.82 | | | | 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 Advantagelist price: $350,000
|
|