Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeDuplex
2 Br Units2
Year Built 1977
Square Feet 1645
Lot Square Feet 7405
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.067
Gross Rent Multiplier12.61
 
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 Company

list price: $194,000




Information Deemed Reliable But Not Guaranteed

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