Home PageProperty SearchFavorite Sites

4732 E 1St St Includes:

  • Brick Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • 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%
APR5.5%$1,073$1,019$966$858$751$644
6%$1,133$1,076$1,020$907$793$680
6.5%$1,195$1,135$1,075$956$836$717
7%$1,257$1,195$1,132$1,006$880$754
7.5%$1,322$1,255$1,189$1,057$925$793
8%$1,387$1,317$1,248$1,109$971$832

Remarks: CENTRAL TUCSON DUPLEX & SINGLE FAMILY ON ONE LOT. PROPERTY IS IN GREAT SHAPE! DO NOT DISTURB TENANTS. DUPLEX IS 1BDRM, 1BTH EACH SIDE, SFR IS 2BDRM, 1BTH. STRONG CASH FLOW IN GREAT LOCATION. CONTACT LISTING AGENT FOR DETAILS OR ANY INFO TO ACCESS PROPERTY. OWNER WOULD PREFER OFFERS SUBJECT TO INSPECTION SO TENANTS ARE NOT DISTURBED.

Directions: FROM SPEEDWAY/SWAN, S TO 1ST ST, E TO PROPERTY

  
4732 E 1St St
Tucson, Arizona 85711

Map

Central Tucson

Swan Way

Property SubtypeTri-Plex
1 Br Units2
2 Br Units1
Year Built 1955
Square Feet 2281
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.070
Gross Rent Multiplier10.75
 
Gross Income: 
Avg 1 Br Rent$450/Mo
Avg 2 Br Rent$599/Mo
Gross Scheduled Rents$17,988/Yr $1,499/Mo
Vacancy Loss-$400/Yr
Adjusted Gross Income$17,588/Yr$1,466/Mo
 
Expenses: 
Gas & Electric$53/Yr
Taxes$2100/Yr
Insurance$500/Yr
Maintenance & Supplies$1000/Yr
Water and Sewer$723/Yr
Total Expenses$4,376/Yr $365/Mo
 
Net Income: 
Net Income$13,212/Yr $1,101/Mo
 
listed by:
Tierra Antigua Realty

list price: $189,000




Information Deemed Reliable But Not Guaranteed

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