3725 S 7Th Ave Includes: - Masonry Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Baseboard Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $3,060 | $2,907 | $2,754 | $2,448 | $2,142 | $1,836 | | 6% | $3,232 | $3,070 | $2,908 | $2,585 | $2,262 | $1,939 | | 6.5% | $3,407 | $3,237 | $3,066 | $2,725 | $2,385 | $2,044 | | 7% | $3,586 | $3,407 | $3,227 | $2,869 | $2,510 | $2,152 | | 7.5% | $3,769 | $3,580 | $3,392 | $3,015 | $2,638 | $2,261 | | 8% | $3,955 | $3,757 | $3,559 | $3,164 | $2,768 | $2,373 |
Remarks: New roofs 5/2006 - Rewired to code 4/2007 - resurfacing & repainted outside 11/07 Directions: Fropm Ajo & 6th Avenue, West to 7th Avenue, North to address |
|
|
|
3725 S 7Th Ave
Tucson, Arizona 85713
Map
South Tucson Whitestone
| Property Subtype | Apartment | | Number of Units | 14 | | 1 Br Units | 9 | | 2 Br Units | 4 | | Studio Units | 1 | | Year Built | 1946 | | Square Feet | 4889 | | Lot Square Feet | 4651 | | Stories | 1 | | Zoning | Tucson - R3 | | Tax Year | 2007 | | Capitalization Rate | 0.047 | | Gross Rent Multiplier | 9.90 | | | | Gross Income: | | | Avg 1 Br Rent | $300/Mo | | Avg 2 Br Rent | $450/Mo | | Avg Studio Rent | $280/Mo | | Gross Scheduled Rents | $57,360/Yr | $4,780/Mo | | Vacancy Loss | -$2901/Yr | | Adjusted Gross Income | $54,459/Yr | $4,538/Mo | | | | Expenses: | | | Gas & Electric | $6512/Yr | | Taxes | $2832/Yr | | Insurance | $2724/Yr | | Maintenance & Supplies | $8088/Yr | | Management | $4061/Yr | | Water and Sewer | $5006/Yr | | Total Expenses | $29,223/Yr | $2,435/Mo | | | | Net Income: | | | Net Income | $25,236/Yr | $2,103/Mo |
listed by:
3-D Brokerage, LTDlist price: $539,000
|
|
