
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% | | APR | 5.5% | $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 Subtype | Tri-Plex | | 1 Br Units | 2 | | 2 Br Units | 1 | | Year Built | 1955 | | Square Feet | 2281 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.070 | | Gross Rent Multiplier | 10.75 | | | | 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 Realtylist price: $189,000
|
|