
3053 N Los Altos Ave Includes: - Masonry Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Package Available
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Wall Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $3,123 | $2,967 | $2,811 | $2,498 | $2,186 | $1,874 | | 6% | $3,298 | $3,133 | $2,968 | $2,638 | $2,308 | $1,979 | | 6.5% | $3,476 | $3,303 | $3,129 | $2,781 | $2,433 | $2,086 | | 7% | $3,659 | $3,476 | $3,293 | $2,927 | $2,561 | $2,195 | | 7.5% | $3,846 | $3,653 | $3,461 | $3,077 | $2,692 | $2,307 | | 8% | $4,036 | $3,834 | $3,632 | $3,229 | $2,825 | $2,421 |
Remarks: Great complex located in a strong rental market. Three buildings surround a large courtyard with walk ways and indigenous trees. Parking lot in the front will accommodate ten cars. Lot is a commercial acre with a large unimproved area on the rear of the property with access from delano street. There is an assumable loan in the amount of $385,000 at 5.69% fixed for five years. Directions: 1st and Fort Lowell west one block to Delano street south to property, on the west side of the street |
|
|
|
3053 N Los Altos Ave Tucson, Arizona 85705
Map
Central Tucson Coronado Heights
| Property Subtype | Apartment | | Number of Units | 10 | | 2 Br Units | 9 | | 3 Br Units | 1 | | Year Built | 1948 | | Square Feet | 6270 | | Lot Square Feet | 36155 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.094 | | Gross Rent Multiplier | 8.72 | | | | Gross Income: | | | Avg 2 Br Rent | $550/Mo | | Avg 3 Br Rent | $700/Mo | | Gross Scheduled Rents | $67,800/Yr | $5,650/Mo | | Vacancy Loss | -$4746/Yr | | Adjusted Gross Income | $63,054/Yr | $5,255/Mo | | | | Expenses: | | | Contract Services | $420/Yr | | Gas & Electric | $182/Yr | | Taxes | $3985/Yr | | Insurance | $1546/Yr | | Maintenance & Supplies | $2057/Yr | | Water and Sewer | $3296/Yr | | Total Expenses | $11,486/Yr | $957/Mo | | | | Net Income: | | | Net Income | $51,568/Yr | $4,297/Mo |
listed by: Walsh Realty LLClist price: $550,000
|
|