
1619 E Copper St Includes: - Concrete Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Package Available
- Central AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,419 | $1,348 | $1,278 | $1,136 | $994 | $852 | | 6% | $1,499 | $1,424 | $1,349 | $1,199 | $1,049 | $899 | | 6.5% | $1,580 | $1,501 | $1,422 | $1,264 | $1,106 | $948 | | 7% | $1,663 | $1,580 | $1,497 | $1,331 | $1,164 | $998 | | 7.5% | $1,748 | $1,661 | $1,573 | $1,398 | $1,224 | $1,049 | | 8% | $1,834 | $1,743 | $1,651 | $1,468 | $1,284 | $1,101 |
Remarks: Excellent Investment Opportunity. Attractive Duplex plus Single Family Residence of concrete block construction with tile awnings. Live in one and rent out the other two. New roofs and A/C in 2007. Duplex has relaxing, shaded patio while the SFR has a covered patio. Centrally located just east of Salpointe High School and Mountain Ave. bike path to the University of Arizona. Directions: North on Campbell from Grant to Copper St. West on Copper St. to address. |
|
|
|
1619 E Copper St Tucson, Arizona 85719
Map
Central Tucson Samos
| Property Subtype | Tri-Plex | | 1 Br Units | 3 | | Year Built | 1952 | | Square Feet | 1743 | | Lot Square Feet | 8276 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.039 | | Gross Rent Multiplier | 14.77 | | | | Gross Income: | | | Avg 1 Br Rent | $496/Mo | | Gross Scheduled Rents | $17,856/Yr | $1,488/Mo | | Vacancy Loss | -$927/Yr | | Adjusted Gross Income | $16,929/Yr | $1,411/Mo | | | | Expenses: | | | Admin Expenses | $50/Yr | | Gas & Electric | $90/Yr | | Taxes | $1800/Yr | | Insurance | $1100/Yr | | Maintenance & Supplies | $1150/Yr | | Management | $1483/Yr | | Water and Sewer | $895/Yr | | Other Expenses | $728/Yr | | Total Expenses | $7,296/Yr | $608/Mo | | | | Net Income: | | | Net Income | $9,633/Yr | $803/Mo |
listed by: Sperry Van Nesslist price: $250,000
|
|