
134 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% | $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: OPPORTUNITY KNOCKS! 6-PLEX INVESTMENT PROPERTY. NO VACANCIES! ON BUSLINE, RIGHT ACROSS STREET FROM BUS STATION. NEW WINDOWS ON EACH UNIT, UNITS HAVE CARPET & SOME HAVE VINYL AND SOME HAVE CERAMIC TILE. 3 GAS METERS, 2 ELECTRIC METERS; CAN BE INDIVIDUAL METERED BUT NOT TEP! 6 OF 10 UNTIS ON TWO LOTS NEXT TO EACH OTHER LOOK AT MLS #20739955 AND 20739961. JUST CAME BACK ON MARKET AS OF 12-7-07.RENTS VERY FAST!! COMMERICAL ZONING! Directions: WEST OF 6TH ON IRVINGTON |
|
|
|
134 W Irvington Rd Tucson, Arizona 85714
Map
South Tucson National City
| Property Subtype | Apartment | | Number of Units | 6 | | 1 Br Units | 3 | | 2 Br Units | 1 | | Studio Units | 2 | | Year Built | 1955 | | Square Feet | 2219 | | Lot Square Feet | 8712 | | Stories | 1 | | Zoning | Tucson - C2 | | Tax Year | 2006 | | Capitalization Rate | 0.110 | | Gross Rent Multiplier | 5.60 | | | | Gross Income: | | | Avg 1 Br Rent | $475/Mo | | Avg 2 Br Rent | $600/Mo | | Avg Studio Rent | $400/Mo | | Gross Scheduled Rents | $33,900/Yr | $2,825/Mo | | | | Expenses: | | | Gas & Electric | $4500/Yr | | Taxes | $1680/Yr | | Insurance | $850/Yr | | Maintenance & Supplies | $1800/Yr | | Management | $3000/Yr | | Water and Sewer | $1200/Yr | | Total Expenses | $13,030/Yr | $1,086/Mo | | | | Net Income: | | | Net Income | $20,870/Yr | $1,739/Mo |
listed by: Realty Executives Southern Arizonalist price: $190,000
|
|