
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% | | APR | 5.5% | $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 Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 2007 | | Square Feet | 2086 | | Lot Square Feet | 5912 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.067 | | Gross Rent Multiplier | 13.43 | | | | 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 Arizonalist price: $259,900
|
|