
2 N Ford St Includes: - Frame Stucco Construction
- Laundry Facilities
- Covered Parking
- Central AC
- Sewer Connected
- City Water
- Actual Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $965 | $917 | $869 | $772 | $676 | $579 | | 6% | $1,019 | $968 | $917 | $815 | $713 | $612 | | 6.5% | $1,075 | $1,021 | $967 | $860 | $752 | $645 | | 7% | $1,131 | $1,074 | $1,018 | $905 | $792 | $679 | | 7.5% | $1,189 | $1,129 | $1,070 | $951 | $832 | $713 | | 8% | $1,247 | $1,185 | $1,123 | $998 | $873 | $748 |
Remarks: Stylish, newer 2004 site-built homes on individual lots. LOW MAINTENANCE - GREAT INVESTMENT! Each house plan is the same and includes oven, refrig, D/W, W/D, central A/C, g-disposal and carport. Close to Hwy 191 in Sunsites- near shopping, restaurants, library, churches, golf course. P&L available - Sch E provided with contract. Can't replace them at this price - don't wait for further market corrections - BUY NOW!! Directions: I-10 Exit 318; E on Dragoon Rd ~16mi; S on Hwy 191 ~7mi; W on Justin - 1 block N on Ford ~300' to driveway entrance. See RE/MAX sign at entrance. |
|
|
|
2 N Ford St Pearce, Arizona 85625
Map
Cochise Pearce Sun Sites Heights
| Property Subtype | Other | | Number of Units | 2 | | 2 Br Units | 4 | | Other Units | 5 | | Year Built | 2004 | | Square Feet | 1659 | | Lot Square Feet | 17000 | | Stories | 1 | | Zoning | Cochise - MR-2 | | Tax Year | 2006 | | Capitalization Rate | 0.394 | | Gross Rent Multiplier | 2.42 | | | | Gross Income: | | | Avg 2 Br Rent | $1125/Mo | | Avg Other Rent | $225/Mo | | Gross Scheduled Rents | $67,500/Yr | $5,625/Mo | | Other Income | $2700/Yr | | Adjusted Gross Income | $70,200/Yr | $5,850/Mo | | | | Expenses: | | | Contract Services | $300/Yr | | Taxes | $1048/Yr | | Insurance | $828/Yr | | Maintenance & Supplies | $300/Yr | | Water and Sewer | $750/Yr | | Total Expenses | $3,226/Yr | $269/Mo | | | | Net Income: | | | Net Income | $66,974/Yr | $5,581/Mo |
listed by: Remax Market Advantagelist price: $170,000
|
|