Home PageProperty SearchFavorite Sites

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%
APR5.5%$1,987$1,888$1,789$1,590$1,391$1,192
6%$2,098$1,994$1,889$1,679$1,469$1,259
6.5%$2,212$2,102$1,991$1,770$1,549$1,327
7%$2,329$2,212$2,096$1,863$1,630$1,397
7.5%$2,447$2,325$2,203$1,958$1,713$1,468
8%$2,568$2,440$2,311$2,055$1,798$1,541

Remarks: OPPORTUNITY KNOCKS! AMAZING 10-PLEX INVESTMENT PROPERTY. NO VACANCIES! ON BUSLINE, RIGHT ACROSS STREET FROM BUS STATION. NEW WINDOWS ON EACH UNIT, 2 UNITS HAVE CARPET & VINYL, 8 UNITS HAVE CARPET & CERAMIC TILE. 3 GAS METERS, 2 ELECTRIC METERS; CAN BE INDIVIDUAL METERED BUT NOT TEP! 10 UNITS ON TWO LOTS 4 AND 6. ALWAYS RENTED. ROOM TO RAISE RENTS.JUST CAME BACK ON MARKET ON 12-7-07. COMMERCAIL ZONING!

Directions: WEST OF 6TH ON IRVINGTON

  
132 W Irvington Rd
Tucson, Arizona 85714

Map

South Tucson

National City

Property SubtypeApartment
Number of Units10
1 Br Units5
2 Br Units3
Studio Units2
Year Built 1955
Square Feet 4256
Lot Square Feet 18121
Stories 1
ZoningTucson - C2
Tax Year2006
Capitalization Rate0.101
Gross Rent Multiplier5.92
 
Gross Income: 
Avg 1 Br Rent$480/Mo
Avg 2 Br Rent$575/Mo
Avg Studio Rent$400/Mo
Gross Scheduled Rents$59,100/Yr $4,925/Mo
 
Expenses: 
Gas & Electric$8500/Yr
Taxes$3360/Yr
Insurance$1500/Yr
Maintenance & Supplies$3200/Yr
Resident Manager$5000/Yr
Water and Sewer$2100/Yr
Total Expenses$23,660/Yr $1,972/Mo
 
Net Income: 
Net Income$35,440/Yr $2,953/Mo
 
listed by:
Realty Executives Southern Arizona

list price: $350,000




Information Deemed Reliable But Not Guaranteed

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