1417 N Alvernon Way Includes: - Slump Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Facilities
- Central AC
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Combo Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $3,946 | $3,749 | $3,552 | $3,157 | $2,762 | $2,368 | | 6% | $4,167 | $3,959 | $3,750 | $3,334 | $2,917 | $2,500 | | 6.5% | $4,393 | $4,173 | $3,954 | $3,514 | $3,075 | $2,636 | | 7% | $4,624 | $4,393 | $4,161 | $3,699 | $3,237 | $2,774 | | 7.5% | $4,860 | $4,617 | $4,374 | $3,888 | $3,402 | $2,916 | | 8% | $5,100 | $4,845 | $4,590 | $4,080 | $3,570 | $3,060 |
Remarks: 14 units nicely landscaped well maintained central property. Some units with private yards and lots of extra parking. 1417-1443 N. Alvernon Directions: Speedway and ALvernon. North to address. |
|
|
|
1417 N Alvernon Way
Tucson, Arizona 85712
Map
Central Tucson Speedway Park
| Property Subtype | Apartment | | Number of Units | 14 | | 1 Br Units | 10 | | 2 Br Units | 3 | | Studio Units | 1 | | Year Built | 1968 | | Square Feet | 9032 | | Lot Square Feet | 24916 | | Stories | 2 | | Zoning | Tucson - R3 | | Tax Year | 2007 | | Capitalization Rate | 0.064 | | Gross Rent Multiplier | 9.66 | | | | Gross Income: | | | Avg 1 Br Rent | $438/Mo | | Avg 2 Br Rent | $498/Mo | | Avg Studio Rent | $375/Mo | | Gross Scheduled Rents | $74,988/Yr | $6,249/Mo | | Other Income | $700/Yr | | Vacancy Loss | -$3753/Yr | | Adjusted Gross Income | $71,935/Yr | $5,995/Mo | | | | Expenses: | | | Gas & Electric | $3003/Yr | | Taxes | $5763/Yr | | Insurance | $3672/Yr | | Maintenance & Supplies | $6000/Yr | | Management | $5010/Yr | | Water and Sewer | $4215/Yr | | Total Expenses | $27,663/Yr | $2,305/Mo | | | | Net Income: | | | Net Income | $44,272/Yr | $3,689/Mo |
listed by:
Werth Realtylist price: $695,000
|
|
