
1162 E Haven Ln Includes: - Slump Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Facilities
- Covered Parking
- Central AC
- 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% | $1,073 | $1,019 | $966 | $858 | $751 | $644 | | 6% | $1,133 | $1,076 | $1,020 | $907 | $793 | $680 | | 6.5% | $1,195 | $1,135 | $1,075 | $956 | $836 | $717 | | 7% | $1,257 | $1,195 | $1,132 | $1,006 | $880 | $754 | | 7.5% | $1,322 | $1,255 | $1,189 | $1,057 | $925 | $793 | | 8% | $1,387 | $1,317 | $1,248 | $1,109 | $971 | $832 |
Remarks: Fantastic find! Solid Masonry Construction spacious units with double carport in North Central Location off U of A Mountain Bike Path. Spacious private yards, sparate laundry and storage rms for each unit. Central A/C plus separate elec meters. Check out price per foot and cap! Investor special pricing historic low price! Directions: Prince/Mountain go South to Haven Lane West to address. |
|
|
|
1162 E Haven Ln Tucson, Arizona 85719
Map
Central Tucson
| Property Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 1973 | | Square Feet | 2120 | | Lot Square Feet | 9750 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.071 | | Gross Rent Multiplier | 11.05 | | | | Gross Income: | | | Avg 2 Br Rent | $750/Mo | | Gross Scheduled Rents | $18,000/Yr | $1,500/Mo | | Vacancy Loss | -$900/Yr | | Adjusted Gross Income | $17,100/Yr | $1,425/Mo | | | | Expenses: | | | Taxes | $1587/Yr | | Insurance | $700/Yr | | Maintenance & Supplies | $300/Yr | | Water and Sewer | $1000/Yr | | Total Expenses | $3,587/Yr | $299/Mo | | | | Net Income: | | | Net Income | $13,513/Yr | $1,126/Mo |
listed by: RE/MAX All Executiveslist price: $189,000
|
|