
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% | | APR | 5.5% | $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 Subtype | Other | | Number of Units | 5 | | 1 Br Units | 4 | | 2 Br Units | 1 | | Year Built | 1947 | | Square Feet | 2327 | | Lot Square Feet | 9583 | | Stories | 1 | | Zoning | Tucson - R3 | | Tax Year | 2006 | | Capitalization Rate | 0.080 | | Gross Rent Multiplier | 10.44 | | | | 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 Realtylist price: $299,900
|
|