Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeOther
Number of Units2
2 Br Units4
Other Units5
Year Built 2004
Square Feet 1659
Lot Square Feet 17000
Stories 1
ZoningCochise - MR-2
Tax Year2006
Capitalization Rate0.394
Gross Rent Multiplier2.42
 
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 Advantage

list price: $170,000




Information Deemed Reliable But Not Guaranteed

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