
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% | | APR | 5.5% | $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 Subtype | Apartment | | Number of Units | 15 | | Studio Units | 15 | | Year Built | 1915 | | Square Feet | 3897 | | Lot Square Feet | 11909 | | Stories | 2 | | Zoning | Tucson - HR1 | | Tax Year | 2007 | | Capitalization Rate | 0.081 | | Gross Rent Multiplier | 7.92 | | | | 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 Realtylist price: $495,000
|
|