Home PageProperty SearchFavorite Sites

745 E 1st St Includes:

  • Brick Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Interior Steps
  • Laundry Facilities
  • Central AC
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Heat Pump Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$4,537$4,310$4,083$3,629$3,176$2,722
6%$4,790$4,551$4,311$3,832$3,353$2,874
6.5%$5,050$4,798$4,545$4,040$3,535$3,030
7%$5,316$5,050$4,784$4,253$3,721$3,189
7.5%$5,587$5,307$5,028$4,469$3,911$3,352
8%$5,863$5,570$5,277$4,690$4,104$3,518

Remarks: STUDENT CONDO POTENTIAL! WEST UNIVERSITY DIRECTLY ACROSS STREET FROM UA CAMPUS & 2 BLOCKS FROM MAIN GATE RESTAURANTS/SHOPPING. Gut rehab '05 New roof, insulation, electric, plumbing, sewer, new individually controlled central A/C, new Pella Windows, new doors/hdwre, new oak flooring. New equipped kitchens, granite cntr tops, s.s. appliances & microwaves. Private coin operated washer/dryers. Security intercom & front hall door. Off-street prkg.

Directions: Speedway and Euclid, south to 1st. Located at northwest corner of Euclid Ave and 1st Street.

  
745 E 1st St
Tucson, Arizona 85719

Map

Central Tucson

Feldmans

Property SubtypeApartment
Number of Units4
2 Br Units4
Year Built 1901
Square Feet 4424
Lot Square Feet 6000
Stories 2
ZoningTucson - HR3
Tax Year200
Capitalization Rate0.064
Gross Rent Multiplier14.17
 
Gross Income: 
Avg 2 Br Rent$1150/Mo
Gross Scheduled Rents$55,200/Yr $4,600/Mo
Other Income$1200/Yr
Adjusted Gross Income$56,400/Yr$4,700/Mo
 
Expenses: 
Gas & Electric$300/Yr
Taxes$2298/Yr
Insurance$1250/Yr
Maintenance & Supplies$1200/Yr
Water and Sewer$300/Yr
Total Expenses$5,348/Yr $446/Mo
 
Net Income: 
Net Income$51,052/Yr $4,254/Mo
 
listed by:
Metro Realty Advisors, LLC

list price: $799,000




Information Deemed Reliable But Not Guaranteed

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