
3523 E Water St Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Hookup
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $960 | $912 | $864 | $768 | $672 | $576 | | 6% | $1,013 | $963 | $912 | $811 | $709 | $608 | | 6.5% | $1,068 | $1,015 | $961 | $855 | $748 | $641 | | 7% | $1,124 | $1,068 | $1,012 | $899 | $787 | $675 | | 7.5% | $1,182 | $1,123 | $1,064 | $945 | $827 | $709 | | 8% | $1,240 | $1,178 | $1,116 | $992 | $868 | $744 |
Remarks: PRICED TO SELL. Great central location, located only 2 miles from the UofA. All two bedroom units have washer/dryer hookups. New parking lot. RENTS WAY UNDER MARKET!!! Well maintained with low maintenance. List range price $169,000 to $179,000. Directions: Dodge Blvd. & Grant Rd. West to Richey Blvd. North to Water St. West to address |
|
|
|
3523 E Water St Tucson, Arizona 85716
Map
Central Tucson Grantland Court
| Property Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 1982 | | Square Feet | 1700 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.084 | | Gross Rent Multiplier | 10.47 | | | | Gross Income: | | | Avg 2 Br Rent | $650/Mo | | Gross Scheduled Rents | $15,600/Yr | $1,300/Mo | | Other Income | $540/Yr | | Adjusted Gross Income | $16,140/Yr | $1,345/Mo | | | | Expenses: | | | Taxes | $1035/Yr | | Insurance | $529/Yr | | Other Expenses | $412/Yr | | Total Expenses | $1,976/Yr | $165/Mo | | | | Net Income: | | | Net Income | $14,164/Yr | $1,180/Mo |
listed by: The Waterfall Group, LLClist price: $169,000
|
|