Home PageProperty SearchFavorite Sites

2115 N Madelyn Ave Includes:

  • Frame Stucco Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Laundry Facilities
  • Package Available
  • 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%
APR5.5%$1,476$1,402$1,328$1,181$1,033$885
6%$1,558$1,480$1,402$1,247$1,091$935
6.5%$1,643$1,561$1,478$1,314$1,150$986
7%$1,729$1,643$1,556$1,383$1,210$1,037
7.5%$1,817$1,726$1,636$1,454$1,272$1,090
8%$1,907$1,812$1,716$1,526$1,335$1,144

Remarks: Great for owner investor. Brand new Duplex with curb appeal!!!The idea behind this design was to make the future tenants so comfortable they won't want to leave!!This was done by designing a large living room,spacious kitchen w/separate dining area, pantry,huge covered rear porch,2 full bathrooms, indoor washer/dryer hookups,storage room,covered entry,high ceilings,separate fenced yards. Yes all this and more!!Plus a builder warranty.

Directions: Swan/Grant south, west on Duncan, south on Madelyn to address on west side of street.

  
2115 N Madelyn Ave
Tucson, Arizona 85712

Map

Central Tucson

Madelyn Park

Property SubtypeDuplex
2 Br Units2
Year Built 2007
Square Feet 2086
Lot Square Feet 5912
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.067
Gross Rent Multiplier13.43
 
Gross Income: 
Avg 2 Br Rent$850/Mo
Gross Scheduled Rents$20,400/Yr $1,700/Mo
Vacancy Loss-$1050/Yr
Adjusted Gross Income$19,350/Yr$1,613/Mo
 
Expenses: 
Taxes$1500/Yr
Insurance$500/Yr
Total Expenses$2,000/Yr $167/Mo
 
Net Income: 
Net Income$17,350/Yr $1,446/Mo
 
listed by:
Realty Executives Southern Arizona

list price: $259,900




Information Deemed Reliable But Not Guaranteed

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