
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% | | APR | 5.5% | $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 Subtype | Apartment | | Number of Units | 4 | | 2 Br Units | 4 | | Year Built | 1901 | | Square Feet | 4424 | | Lot Square Feet | 6000 | | Stories | 2 | | Zoning | Tucson - HR3 | | Tax Year | 200 | | Capitalization Rate | 0.064 | | Gross Rent Multiplier | 14.17 | | | | 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, LLClist price: $799,000
|
|