Home PageProperty SearchFavorite Sites

1505 N Yavapai St Includes:

  • Frame Stucco Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Laundry Hookup
  • Central AC
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Forced Air Gas Heating
  • Fence
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$1,448$1,375$1,303$1,158$1,014$869
6%$1,529$1,452$1,376$1,223$1,070$917
6.5%$1,612$1,531$1,451$1,289$1,128$967
7%$1,697$1,612$1,527$1,357$1,188$1,018
7.5%$1,783$1,694$1,605$1,426$1,248$1,070
8%$1,871$1,778$1,684$1,497$1,310$1,123

Remarks: Just about brand new Investor Special. Let these units pay for themselves. Both units currently rent under lease agreements. Each unit is a very spacious 2BD/2BA, separate laundry rm/storage, 1 car carport. All newer appliances, AC a plus, beautiful ceramic tile throughout entire units. Priced accordingly and well built with many custom upgrades. You won't be disappointed. Call for appointment today but please don't bother tenants.

Directions: Speedway/Grande, W. to Riverview, follow as it curves into El Rio Drive (stay to left), then right on Yavapai to address.

  
1505 N Yavapai St
Tucson, Arizona 85745

Map

West Tucson

El Rio Acres

Property SubtypeDuplex
2 Br Units2
Year Built 2007
Square Feet 2358
Stories 1
ZoningPima County - CR2
Tax Year2008
Capitalization Rate0.145
Gross Rent Multiplier6.79
 
Gross Income: 
Avg 2 Br Rent$1600/Mo
Gross Scheduled Rents$38,400/Yr $3,200/Mo
Vacancy Loss-$850/Yr
Adjusted Gross Income$37,550/Yr$3,129/Mo
 
Expenses: 
Taxes$475/Yr
Water and Sewer$175/Yr
Total Expenses$650/Yr $54/Mo
 
Net Income: 
Net Income$36,900/Yr $3,075/Mo
 
listed by:
Long Realty Company

list price: $255,000




Information Deemed Reliable But Not Guaranteed

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