
2226 E 1St St Includes: - Brick Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Zone Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $2,527 | $2,400 | $2,274 | $2,021 | $1,769 | $1,516 | | 6% | $2,668 | $2,535 | $2,401 | $2,134 | $1,868 | $1,601 | | 6.5% | $2,813 | $2,672 | $2,531 | $2,250 | $1,969 | $1,688 | | 7% | $2,961 | $2,813 | $2,665 | $2,368 | $2,072 | $1,776 | | 7.5% | $3,112 | $2,956 | $2,800 | $2,489 | $2,178 | $1,867 | | 8% | $3,265 | $3,102 | $2,939 | $2,612 | $2,286 | $1,959 |
Remarks: Three units complex in prestigious Sam Hughes, solid brick construction. Unique opportunity in this great central area, 4 blocks from U of A, shopping, restaurants, & public transportation, always easy to rent. Must sell w/adjoining tri-plex $445,000.00. Sold 'As Is' condition. Call LA regarding utilities. Directions: Speedway/Tucson Blvd.-South to 1st St., West to address. |
|
|
|
2226 E 1St St Tucson, Arizona 85719
Map
Central Tucson Speedway Heights
| Property Subtype | Tri-Plex | | 1 Br Units | 2 | | 2 Br Units | 1 | | Year Built | 1953 | | Square Feet | 2034 | | Lot Square Feet | 7841 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2006 | | Capitalization Rate | 0.042 | | Gross Rent Multiplier | 21.05 | | | | Gross Income: | | | Avg 1 Br Rent | $555/Mo | | Avg 2 Br Rent | $675/Mo | | Gross Scheduled Rents | $21,420/Yr | $1,785/Mo | | Vacancy Loss | -$280/Yr | | Adjusted Gross Income | $21,140/Yr | $1,762/Mo | | | | Expenses: | | | Taxes | $1621/Yr | | Insurance | $290/Yr | | Water and Sewer | $700/Yr | | Total Expenses | $2,611/Yr | $218/Mo | | | | Net Income: | | | Net Income | $18,529/Yr | $1,544/Mo |
listed by: Long Realty Companylist price: $445,000
|
|