
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% | $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 Subtype | Apartment | | Number of Units | 10 | | 1 Br Units | 5 | | 2 Br Units | 3 | | Studio Units | 2 | | Year Built | 1955 | | Square Feet | 4256 | | Lot Square Feet | 18121 | | Stories | 1 | | Zoning | Tucson - C2 | | Tax Year | 2006 | | Capitalization Rate | 0.101 | | Gross Rent Multiplier | 5.92 | | | | 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 Arizonalist price: $350,000
|
|