Home PageProperty SearchFavorite Sites

3319 E Willard St Includes:

  • Concrete Block Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Central Evaportive Cooling
  • Sewer Connected
  • City Water
  • Actual Figures Presented
  • Wall Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$1,703$1,618$1,533$1,362$1,192$1,022
6%$1,798$1,708$1,618$1,438$1,259$1,079
6.5%$1,896$1,801$1,706$1,516$1,327$1,137
7%$1,995$1,895$1,796$1,596$1,397$1,197
7.5%$2,097$1,992$1,887$1,678$1,468$1,258
8%$2,201$2,091$1,981$1,760$1,540$1,320

Remarks: Hacienda Style 5 plx with charming central courtyard and lg shared yard in great location 1.5 mile from campus. Remodeled units with saltillo tile, new kitchen and beamed ceilings. 12' x 16' building in back with electric not counted in sq footage. Great investment Low maintence.Easy to rent

Directions: From Speedway North on Country Club East on Bellevue, North on Camilia, East on Willard

  
3319 E Willard St
Tucson, Arizona 85716

Map

Central Tucson

Morning View Tracts

Property SubtypeOther
Number of Units5
1 Br Units4
2 Br Units1
Year Built 1947
Square Feet 2327
Lot Square Feet 9583
Stories 1
ZoningTucson - R3
Tax Year2006
Capitalization Rate0.080
Gross Rent Multiplier10.44
 
Gross Income: 
Avg 1 Br Rent$460/Mo
Avg 2 Br Rent$595/Mo
Gross Scheduled Rents$29,220/Yr $2,435/Mo
Vacancy Loss-$500/Yr
Adjusted Gross Income$28,720/Yr$2,393/Mo
 
Expenses: 
Taxes$1878/Yr
Insurance$1185/Yr
Maintenance & Supplies$250/Yr
Water and Sewer$1428/Yr
Total Expenses$4,741/Yr $395/Mo
 
Net Income: 
Net Income$23,979/Yr $1,998/Mo
 
listed by:
HomeWay Realty

list price: $299,900




Information Deemed Reliable But Not Guaranteed

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