4501 E Douglas St Includes: - Brick Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Hookup
- Covered Parking
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $880 | $836 | $792 | $704 | $616 | $528 | | 6% | $929 | $882 | $836 | $743 | $650 | $557 | | 6.5% | $979 | $930 | $881 | $783 | $685 | $587 | | 7% | $1,031 | $979 | $927 | $824 | $721 | $618 | | 7.5% | $1,083 | $1,029 | $975 | $866 | $758 | $650 | | 8% | $1,137 | $1,080 | $1,023 | $909 | $796 | $682 |
Remarks: Short sale opportunity. Please use addendum and give time for Lender to respond. Front unit is 2 bedroom and was remodeled last year new cabinets, counters and flooring, new cooler. Entire roof was reroofed in 2006. Covered parking on both units. Tenants pay all utilities. Great rental area. Do not disturb tenants in back unit. Just reduced $15,000. Bring offer !! Directions: Broadway/Swan south to Douglas west to address. |
|
|
|
4501 E Douglas St
Tucson, Arizona 85711
Map
Central Tucson Linden Park
| Property Subtype | Duplex | | 2 Br Units | 1 | | 3 Br Units | 1 | | Year Built | 1952 | | Square Feet | 1744 | | Lot Square Feet | 9360 | | Stories | 1 | | Zoning | Tucson - R1 | | Tax Year | 2007 | | Capitalization Rate | 0.090 | | Gross Rent Multiplier | 9.22 | | | | Gross Income: | | | Avg 2 Br Rent | $650/Mo | | Avg 3 Br Rent | $750/Mo | | Gross Scheduled Rents | $16,800/Yr | $1,400/Mo | | | | Expenses: | | | Taxes | $1401/Yr | | Insurance | $443/Yr | | Maintenance & Supplies | $1000/Yr | | Total Expenses | $2,844/Yr | $237/Mo | | | | Net Income: | | | Net Income | $13,956/Yr | $1,163/Mo |
listed by:
Help-U-Sell/SE Rita Ranch Rltylist price: $154,900
|
|
