
413 W Palmdale St Includes: - Combo Construction
- Laundry Facilities
- Wall AC
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Baseboard Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,561 | $1,483 | $1,405 | $1,249 | $1,093 | $937 | | 6% | $1,649 | $1,566 | $1,484 | $1,319 | $1,154 | $989 | | 6.5% | $1,738 | $1,651 | $1,564 | $1,391 | $1,217 | $1,043 | | 7% | $1,830 | $1,738 | $1,647 | $1,464 | $1,281 | $1,098 | | 7.5% | $1,923 | $1,827 | $1,731 | $1,538 | $1,346 | $1,154 | | 8% | $2,018 | $1,917 | $1,816 | $1,614 | $1,412 | $1,211 |
Remarks: Totally remodeled and upgraded!! Great price for this 6 unit investment property. Seller has put over 65k into full renovation of the complex! New Tile, Stucco, Windows and doors, heating and cooling, water heaters, plumbing, roofs, kitchen and baths, paint and laundry room!!! No fix up needed here! Lots of room to raise rents. Great cash flow and no deferred maintenance. Directions: I-19 and Ajo east, 12th ave south 3 blocks, Palmdale st. East to listing |
|
|
|
413 W Palmdale St Tucson, Arizona 85714
Map
South Tucson National City
| Property Subtype | Apartment | | Number of Units | 6 | | 1 Br Units | 2 | | Studio Units | 4 | | Year Built | 1944 | | Square Feet | 2422 | | Lot Square Feet | 6996 | | Stories | 1 | | Zoning | Tucson - R1 | | Tax Year | 2006 | | Capitalization Rate | 0.091 | | Gross Rent Multiplier | 8.91 | | | | Gross Income: | | | Avg 1 Br Rent | $438/Mo | | Avg Studio Rent | $406/Mo | | Gross Scheduled Rents | $30,000/Yr | $2,500/Mo | | Other Income | $1200/Yr | | Vacancy Loss | -$350/Yr | | Adjusted Gross Income | $30,850/Yr | $2,571/Mo | | | | Expenses: | | | Gas & Electric | $1806/Yr | | Taxes | $1565/Yr | | Insurance | $1665/Yr | | Water and Sewer | $903/Yr | | Total Expenses | $5,939/Yr | $495/Mo | | | | Net Income: | | | Net Income | $24,911/Yr | $2,076/Mo |
listed by: Murphy Business & Financial Corporation Southwest, Inc.list price: $275,000
|
|