
4120 N Fremont Ave Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Central AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Electric Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,102 | $1,046 | $991 | $881 | $771 | $661 | | 6% | $1,163 | $1,105 | $1,047 | $931 | $814 | $698 | | 6.5% | $1,226 | $1,165 | $1,104 | $981 | $858 | $736 | | 7% | $1,291 | $1,226 | $1,162 | $1,033 | $903 | $774 | | 7.5% | $1,356 | $1,289 | $1,221 | $1,085 | $950 | $814 | | 8% | $1,424 | $1,352 | $1,281 | $1,139 | $996 | $854 |
Remarks: New rear privacy fences, Large shaded rear yards (unit A and B) and side yard (unit B). Unit A has been completely refurbished. Both units have locking mailboxes. Recently new AC units with maintenance contracts. Walking distance to elementary school and U of A Agricultural Center. Close proximity to bus line, shopping and recreation. Directions: From Roger and 1st Ave, East to Fremont then North to address |
|
|
|
4120 N Fremont Ave Tucson, Arizona 85719
Map
Central Tucson
| Property Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 1977 | | Square Feet | 1645 | | Lot Square Feet | 7405 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.067 | | Gross Rent Multiplier | 12.61 | | | | Gross Income: | | | Avg 2 Br Rent | $675/Mo | | Gross Scheduled Rents | $16,200/Yr | $1,350/Mo | | Vacancy Loss | -$810/Yr | | Adjusted Gross Income | $15,390/Yr | $1,283/Mo | | | | Expenses: | | | Taxes | $1237/Yr | | Insurance | $505/Yr | | Water and Sewer | $720/Yr | | Total Expenses | $2,462/Yr | $205/Mo | | | | Net Income: | | | Net Income | $12,928/Yr | $1,077/Mo |
listed by: Long Realty Companylist price: $194,000
|
|