
3726 E Pima St Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- City Water
- Proforma Figures Presented
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,675 | $1,591 | $1,507 | $1,340 | $1,172 | $1,005 | | 6% | $1,769 | $1,680 | $1,592 | $1,415 | $1,238 | $1,061 | | 6.5% | $1,865 | $1,771 | $1,678 | $1,492 | $1,305 | $1,119 | | 7% | $1,963 | $1,865 | $1,766 | $1,570 | $1,374 | $1,178 | | 7.5% | $2,063 | $1,960 | $1,856 | $1,650 | $1,444 | $1,238 | | 8% | $2,165 | $2,056 | $1,948 | $1,732 | $1,515 | $1,299 |
Remarks: 42,568 sqft of R2 vacant central infill land on 4 separate tax codes. Great rental area. Homes in immediate area are selling for $200,000. Architects says anywhere from 10-12 units can be built residential. Do not disturb or engage tenants. Enter westside drive. Long bldg to East is rented for $125 for storage. Seller could allow funds for demolition of these bldg when buyer is ready.xref MLS 20821171 Res/Incm Directions: From Alvernon West on Pima to 3740 E. Pima access from westside driveway. Pink bldgs with grassy courtyard between 2 rows of separate sfr's. |
|
|
|
3726 E Pima St Tucson, Arizona 85716
Map
Central Tucson Speedway
| Property Subtype | Apartment | | Number of Units | 10 | | 2 Br Units | 10 | | Year Built | 2009 | | Square Feet | 9500 | | Lot Square Feet | 42568 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.285 | | Gross Rent Multiplier | 3.07 | | | | Gross Income: | | | Avg 2 Br Rent | $800/Mo | | Gross Scheduled Rents | $96,000/Yr | $8,000/Mo | | Vacancy Loss | -$2/Yr | | Adjusted Gross Income | $95,998/Yr | $8,000/Mo | | | | Expenses: | | | Contract Services | $2500/Yr | | Taxes | $6000/Yr | | Insurance | $1800/Yr | | Maintenance & Supplies | $1500/Yr | | Total Expenses | $11,800/Yr | $983/Mo | | | | Net Income: | | | Net Income | $84,198/Yr | $7,017/Mo |
listed by: Ann Carlson Realtylist price: $295,000
|
|