Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeDuplex
2 Br Units2
Year Built 1982
Square Feet 1700
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.084
Gross Rent Multiplier10.47
 
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, LLC

list price: $169,000




Information Deemed Reliable But Not Guaranteed

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