
3168 E Kleindale Rd Includes: - Combo Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Facilities
- Package Available
- Central AC
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Combo Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $3,549 | $3,371 | $3,194 | $2,839 | $2,484 | $2,129 | | 6% | $3,747 | $3,560 | $3,372 | $2,998 | $2,623 | $2,248 | | 6.5% | $3,950 | $3,753 | $3,555 | $3,160 | $2,765 | $2,370 | | 7% | $4,158 | $3,950 | $3,742 | $3,327 | $2,911 | $2,495 | | 7.5% | $4,370 | $4,152 | $3,933 | $3,496 | $3,059 | $2,622 | | 8% | $4,586 | $4,357 | $4,127 | $3,669 | $3,210 | $2,752 |
Remarks: CREAM PUFF (NO EXAGGERATION) w/charm & many new upgrades. $100K spent in 2006. Below Market rents. Other Income: Tenants reimburse for water exp. Exc. cent. Tuc. loc. Close to bus lines, shopping & restaurants. All units w/AC -7 are new. Many have new Cabinetry, Beautiful Wood-beamed Ceilings, Wood or Ceramic Floors, Cov. Porches (most have yards or patios), Courtyard Setting, , NEW Windows & Drs. Yrs. Blt - early 1990's & 1948. Directions: From Ft. Lowell and Country Club, North on Country Club, East on Kleindale to property. |
|
|
|
3168 E Kleindale Rd Tucson, Arizona 85716
Map
Central Tucson
| Property Subtype | Apartment | | Number of Units | 9 | | 1 Br Units | 2 | | 2 Br Units | 4 | | 3 Br Units | 3 | | Year Built | 1950 | | Square Feet | 6886 | | Lot Square Feet | 20604 | | Stories | 1 | | Zoning | Tucson - R3 | | Tax Year | 2006 | | Capitalization Rate | 0.082 | | Gross Rent Multiplier | 9.42 | | | | Gross Income: | | | Avg 1 Br Rent | $450/Mo | | Avg 2 Br Rent | $562/Mo | | Avg 3 Br Rent | $667/Mo | | Gross Scheduled Rents | $61,788/Yr | $5,149/Mo | | Other Income | $4560/Yr | | Adjusted Gross Income | $66,348/Yr | $5,529/Mo | | | | Expenses: | | | Contract Services | $1080/Yr | | Gas & Electric | $2174/Yr | | Taxes | $4568/Yr | | Insurance | $1900/Yr | | Maintenance & Supplies | $2250/Yr | | Water and Sewer | $2982/Yr | | Total Expenses | $14,954/Yr | $1,246/Mo | | | | Net Income: | | | Net Income | $51,394/Yr | $4,283/Mo |
listed by: Schulte Companylist price: $625,000
|
|