3451 N Flowing Wells Rd Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Central Evaportive Cooling
- Sewer Connected
- Flowing Wells Water
- Actual Figures Presented
- Wall Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,164 | $1,106 | $1,048 | $931 | $815 | $698 | | 6% | $1,229 | $1,168 | $1,106 | $983 | $860 | $737 | | 6.5% | $1,296 | $1,231 | $1,166 | $1,037 | $907 | $777 | | 7% | $1,364 | $1,296 | $1,227 | $1,091 | $955 | $818 | | 7.5% | $1,433 | $1,362 | $1,290 | $1,147 | $1,003 | $860 | | 8% | $1,504 | $1,429 | $1,354 | $1,203 | $1,053 | $903 |
Remarks: Well maintained West side 4 plex. Fully rented with good rental history. Owner pays all utilities buy only water is mastered metered. Units are individually metered for gas and electric, so new owner could make tenants pay own utilities in the future. Directions: FLOWING WELLS NORTH - NW CORNER OF FLOWING WELLS AND KILBURN |
|
|
|
3451 N Flowing Wells Rd
Tucson, Arizona 85705
Map
West Tucson Flowing Wells Estates
| Property Subtype | Fourplex | | 1 Br Units | 1 | | 2 Br Units | 1 | | Studio Units | 2 | | Year Built | 1976 | | Square Feet | 1739 | | Lot Square Feet | 8085 | | Stories | 1 | | Zoning | Tucson - 03 | | Tax Year | 2007 | | Capitalization Rate | 0.046 | | Gross Rent Multiplier | 8.88 | | | | Gross Income: | | | Avg 1 Br Rent | $550/Mo | | Avg 2 Br Rent | $625/Mo | | Avg Studio Rent | $513/Mo | | Gross Scheduled Rents | $26,412/Yr | $2,201/Mo | | Vacancy Loss | -$3320/Yr | | Adjusted Gross Income | $23,092/Yr | $1,924/Mo | | | | Expenses: | | | Gas & Electric | $4548/Yr | | Taxes | $1566/Yr | | Insurance | $1114/Yr | | Maintenance & Supplies | $2372/Yr | | Water and Sewer | $1500/Yr | | Other Expenses | $2634/Yr | | Total Expenses | $13,734/Yr | $1,145/Mo | | | | Net Income: | | | Net Income | $9,358/Yr | $780/Mo |
listed by:
Tierra Antigua Realtylist price: $205,000
|
|
