
132 W Irvington Rd Includes: - Masonry Stucco Construction
- Water Metered Seperately
- Laundry Facilities
- Package Available
- Combo Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Zoned Gas Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $908 | $863 | $818 | $727 | $636 | $545 | | 6% | $959 | $911 | $863 | $767 | $671 | $576 | | 6.5% | $1,011 | $961 | $910 | $809 | $708 | $607 | | 7% | $1,064 | $1,011 | $958 | $852 | $745 | $639 | | 7.5% | $1,119 | $1,063 | $1,007 | $895 | $783 | $671 | | 8% | $1,174 | $1,115 | $1,057 | $939 | $822 | $704 |
Remarks: OPPORTUNITY KNOCKS! 4-PLEX INVESTMENT PROPERTY. NO VACANCIES! ON BUSLINE, RIGHT ACROSS STREET FROM BUS STATION. NEW WINDOWS ON EACH UNIT, UNITS HAVE CARPET, SOME HAVE CERAMIC TILE AND SOME HAVE VINYL. 3 GAS METERS, 2 ELECTRIC METERS; CAN BE INDIVIDUAL METERED BUT NOT TEP! 4 UNITS OF 10 UNITS ON TWO LOTS NEXT TO EACH OTHER. ALWAYS FULLY OCCUPIED. RENTS VERY VERY FAST. LOOK AT MLS #20739961 AND 20739963!!.JUST CAME BACK ON MARKET AS OF 12-7-07. Directions: WEST OF 6TH ON IRVINGTON |
|
|
|
132 W Irvington Rd Tucson, Arizona 85714
Map
South Tucson National City
| Property Subtype | Apartment | | Number of Units | 4 | | 1 Br Units | 2 | | 2 Br Units | 2 | | Year Built | 1955 | | Square Feet | 2016 | | Lot Square Feet | 9409 | | Stories | 1 | | Zoning | Tucson - C2 | | Tax Year | 2006 | | Capitalization Rate | 0.090 | | Gross Rent Multiplier | 6.41 | | | | Gross Income: | | | Avg 1 Br Rent | $480/Mo | | Avg 2 Br Rent | $560/Mo | | Gross Scheduled Rents | $24,960/Yr | $2,080/Mo | | | | Expenses: | | | Gas & Electric | $4000/Yr | | Taxes | $1680/Yr | | Insurance | $650/Yr | | Maintenance & Supplies | $1400/Yr | | Management | $2000/Yr | | Water and Sewer | $900/Yr | | Total Expenses | $10,630/Yr | $886/Mo | | | | Net Income: | | | Net Income | $14,330/Yr | $1,194/Mo |
listed by: Realty Executives Southern Arizonalist price: $160,000
|
|