
621 E Drachman St Includes: - Masonry Stucco Construction
- Interior Steps
- Laundry Hookup
- Covered Parking
- Central AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Combo Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,561 | $1,483 | $1,405 | $1,249 | $1,093 | $937 | | 6% | $1,649 | $1,566 | $1,484 | $1,319 | $1,154 | $989 | | 6.5% | $1,738 | $1,651 | $1,564 | $1,391 | $1,217 | $1,043 | | 7% | $1,830 | $1,738 | $1,647 | $1,464 | $1,281 | $1,098 | | 7.5% | $1,923 | $1,827 | $1,731 | $1,538 | $1,346 | $1,154 | | 8% | $2,018 | $1,917 | $1,816 | $1,614 | $1,412 | $1,211 |
Remarks: Seller will accept/counter offers between$275k-$280K. 2 bd/2ba main unit. Totally remodeled & ready to go! 1bed/1bth guest house with its own parking off of alley way/ Awesome income property- few blocks from U of A! Potential Rents $1200 & $500 per month. Directions: Speedway/Euclid- N on Euclid-W on Drachman to address. |
|
|
|
621 E Drachman St Tucson, Arizona 85705
Map
Central Tucson Tucson Heights
| Property Subtype | Duplex | | 1 Br Units | 1 | | 2 Br Units | 1 | | Year Built | 1928 | | Square Feet | 1450 | | Lot Square Feet | 8320 | | Stories | 1 | | Zoning | Tucson - R1 | | Tax Year | 2007 | | Capitalization Rate | 0.061 | | Gross Rent Multiplier | 13.10 | | | | Gross Income: | | | Avg 1 Br Rent | $550/Mo | | Avg 2 Br Rent | $1200/Mo | | Gross Scheduled Rents | $21,000/Yr | $1,750/Mo | | | | Expenses: | | | Gas & Electric | $600/Yr | | Taxes | $1303/Yr | | Insurance | $720/Yr | | Maintenance & Supplies | $1000/Yr | | Water and Sewer | $600/Yr | | Total Expenses | $4,223/Yr | $352/Mo | | | | Net Income: | | | Net Income | $16,777/Yr | $1,398/Mo |
listed by: Realty Executives Southern Arizonalist price: $275,000
|
|