Home PageProperty SearchFavorite Sites

414 S 3rd Ave Includes:

  • Slump Block Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Wall AC
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Forced Air Electric Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$2,811$2,670$2,530$2,248$1,967$1,686
6%$2,968$2,819$2,671$2,374$2,077$1,781
6.5%$3,129$2,972$2,816$2,503$2,190$1,877
7%$3,293$3,129$2,964$2,635$2,305$1,976
7.5%$3,461$3,288$3,115$2,769$2,423$2,077
8%$3,632$3,451$3,269$2,906$2,542$2,179

Remarks: 15 studio apartments in Historic Armory Park. Tremendous downtown location- walking distance from Rio Nuevo, TCC (gem & mineral show), 4th Ave. shops/Street Fair and much more! Property needs some TLC but priced accordingly. Great upside potential. No qualify assumable loan, w/approx $280K remaining, 5.75% int. rate fixed for 12 more yrs. Property part of low income housing program w/ AZ Dept of Housing. Ask LA for details.Listing Agent 50% Owner

Directions: Broadway/Euclid, West on Broadway. N on Toole which loops around. W on 12th Street, S on 3rd Ave to address.

  
414 S 3rd Ave
Tucson, Arizona 85701

Map

Central Tucson

Tucson

Property SubtypeApartment
Number of Units15
Studio Units15
Year Built 1915
Square Feet 3897
Lot Square Feet 11909
Stories 2
ZoningTucson - HR1
Tax Year2007
Capitalization Rate0.081
Gross Rent Multiplier7.92
 
Gross Income: 
Avg Studio Rent$375/Mo
Gross Scheduled Rents$67,500/Yr $5,625/Mo
Vacancy Loss-$5000/Yr
Adjusted Gross Income$62,500/Yr$5,208/Mo
 
Expenses: 
Contract Services$1200/Yr
Gas & Electric$750/Yr
Taxes$2048/Yr
Insurance$3050/Yr
Maintenance & Supplies$7200/Yr
Resident Manager$4500/Yr
Water and Sewer$3500/Yr
Total Expenses$22,248/Yr $1,854/Mo
 
Net Income: 
Net Income$40,252/Yr $3,354/Mo
 
listed by:
Tierra Antigua Realty

list price: $495,000




Information Deemed Reliable But Not Guaranteed

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