
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% | | APR | 5.5% | $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 Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 2007 | | Square Feet | 2358 | | Stories | 1 | | Zoning | Pima County - CR2 | | Tax Year | 2008 | | Capitalization Rate | 0.145 | | Gross Rent Multiplier | 6.79 | | | | 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 Companylist price: $255,000
|
|