Home PageProperty SearchFavorite Sites

1213 W Niagara St Includes:

  • Frame Stucco Construction
  • Gas Metered Seperately
  • Laundry Hookup
  • Package Available
  • Central AC
  • Sewer Connected
  • City Water
  • Actual Figures Presented
  • Heat Pump Heating
  • Fence
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$1,079$1,025$971$863$755$647
6%$1,139$1,082$1,025$911$797$683
6.5%$1,201$1,141$1,081$961$841$721
7%$1,264$1,201$1,138$1,011$885$758
7.5%$1,329$1,262$1,196$1,063$930$797
8%$1,394$1,324$1,255$1,115$976$836

Remarks: New to Market!! This is one of six in a portfolio, will sell all or separate. These are the lowest price, highest cap rate duplexes in the city! Go ahead, check for yourself. Send bottom line offers only, we don't want to haggle. Think of these deals like Car Max, the sticker price is the no hassle no haggle bottom line! Easy closing, no fuss, these are new units, not remodeled,mean NEW. Built between 2003 and 2008, very low vacancy rate.

Directions: From St Marys and Grande go North to Niagara head West to address.

  
1213 W Niagara St
Tucson, Arizona 85745

Map

West Tucson

El Rio Park

Property SubtypeDuplex
2 Br Units2
Year Built 2003
Square Feet 1600
Lot Square Feet 7231
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.085
Gross Rent Multiplier10.56
 
Gross Income: 
Avg 2 Br Rent$750/Mo
Gross Scheduled Rents$18,000/Yr $1,500/Mo
Vacancy Loss-$5/Yr
Adjusted Gross Income$17,995/Yr$1,500/Mo
 
Expenses: 
Taxes$1800/Yr
Total Expenses$1,800/Yr $150/Mo
 
Net Income: 
Net Income$16,195/Yr $1,350/Mo
 
listed by:
Long Realty Company

list price: $190,000




Information Deemed Reliable But Not Guaranteed

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