Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeApartment
Number of Units9
1 Br Units2
2 Br Units4
3 Br Units3
Year Built 1950
Square Feet 6886
Lot Square Feet 20604
Stories 1
ZoningTucson - R3
Tax Year2006
Capitalization Rate0.082
Gross Rent Multiplier9.42
 
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 Company

list price: $625,000




Information Deemed Reliable But Not Guaranteed

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