Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeApartment
Number of Units6
1 Br Units2
Studio Units4
Year Built 1944
Square Feet 2422
Lot Square Feet 6996
Stories 1
ZoningTucson - R1
Tax Year2006
Capitalization Rate0.091
Gross Rent Multiplier8.91
 
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




Information Deemed Reliable But Not Guaranteed

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