1515 N Rosemont Blvd Includes: - Masonry Stucco Construction
- Electric Metered Seperately
- Laundry Facilities
- Wall AC
- Central Evaportive Cooling
- 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% | $4,821 | $4,580 | $4,338 | $3,856 | $3,374 | $2,892 | | 6% | $5,090 | $4,836 | $4,581 | $4,072 | $3,563 | $3,054 | | 6.5% | $5,366 | $5,098 | $4,830 | $4,293 | $3,756 | $3,220 | | 7% | $5,648 | $5,366 | $5,084 | $4,519 | $3,954 | $3,389 | | 7.5% | $5,936 | $5,640 | $5,343 | $4,749 | $4,155 | $3,562 | | 8% | $6,230 | $5,918 | $5,607 | $4,984 | $4,361 | $3,738 |
Remarks: Small park, East Central Tucson, convenient to shopping, medical and restaurants. Has a 3 bedroom 2 bath home and 1 park owned unit with an additional 29 spaces. Laundry facility on-site. Park has been full since August 2006. Normally has a waiting list. Includes parcel 121-11-1070. Directions: From Craycroft west on Pima then south on Rosemont on West side of road. |
|
|
|
1515 N Rosemont Blvd
Tucson, Arizona 85712
Map
Central Tucson Speedway
| Property Subtype | Other | | Number of Units | 2 | | 1 Br Units | 1 | | 3 Br Units | 1 | | Other Units | 29 | | Year Built | 1948 | | Square Feet | 1344 | | Acres | 1 | | Stories | 1 | | Zoning | Tucson - R1 | | Tax Year | 2008 | | Capitalization Rate | 0.078 | | Gross Rent Multiplier | 8.37 | | | | Gross Income: | | | Avg 1 Br Rent | $325/Mo | | Avg 3 Br Rent | $500/Mo | | Avg Other Rent | $200/Mo | | Gross Scheduled Rents | $79,500/Yr | $6,625/Mo | | Other Income | $22300/Yr | | Vacancy Loss | -$400/Yr | | Adjusted Gross Income | $101,400/Yr | $8,450/Mo | | | | Expenses: | | | Contract Services | $1200/Yr | | Gas & Electric | $19340/Yr | | Taxes | $2900/Yr | | Insurance | $2300/Yr | | Maintenance & Supplies | $3500/Yr | | Water and Sewer | $5400/Yr | | Other Expenses | $400/Yr | | Total Expenses | $35,040/Yr | $2,920/Mo | | | | Net Income: | | | Net Income | $66,360/Yr | $5,530/Mo |
listed by:
Realty Executives Southern Arizonalist price: $849,000
|
|
