Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeDuplex
1 Br Units1
2 Br Units1
Year Built 1928
Square Feet 1450
Lot Square Feet 8320
Stories 1
ZoningTucson - R1
Tax Year2007
Capitalization Rate0.061
Gross Rent Multiplier13.10
 
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 Arizona

list price: $275,000




Information Deemed Reliable But Not Guaranteed

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