
2429 N Orchard Ave Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Central AC
- Sewer Connected
- City Water
- Actual Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,675 | $1,591 | $1,507 | $1,340 | $1,172 | $1,005 | | 6% | $1,769 | $1,680 | $1,592 | $1,415 | $1,238 | $1,061 | | 6.5% | $1,865 | $1,771 | $1,678 | $1,492 | $1,305 | $1,119 | | 7% | $1,963 | $1,865 | $1,766 | $1,570 | $1,374 | $1,178 | | 7.5% | $2,063 | $1,960 | $1,856 | $1,650 | $1,444 | $1,238 | | 8% | $2,165 | $2,056 | $1,948 | $1,732 | $1,515 | $1,299 |
Remarks: Cash flow, low maintenance expense, no deferred maintenance, central location, new exterior paint: what more can you ask? Fully leased, all units 2 bed one bath. All units have central AC new in 2003. Lots of parking, floor tile (except bedrooms) and new counters in first two units. Easy to rent, excellent fenced yard space for each unit, 2 car parking for each, a block from the bus stop. Tenants love to rent here. Directions: Grant and Swan W to Orchard, N to address. |
|
|
|
2429 N Orchard Ave Tucson, Arizona 85712
Map
Central Tucson Vista Del Monte Tract
| Property Subtype | Tri-Plex | | 2 Br Units | 3 | | Year Built | 1982 | | Square Feet | 2759 | | Lot Square Feet | 8775 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.071 | | Gross Rent Multiplier | 11.97 | | | | Gross Income: | | | Avg 2 Br Rent | $650/Mo | | Gross Scheduled Rents | $23,400/Yr | $1,950/Mo | | Other Income | $1240/Yr | | Adjusted Gross Income | $24,640/Yr | $2,053/Mo | | | | Expenses: | | | Taxes | $2189/Yr | | Insurance | $462/Yr | | Water and Sewer | $900/Yr | | Other Expenses | $200/Yr | | Total Expenses | $3,751/Yr | $313/Mo | | | | Net Income: | | | Net Income | $20,889/Yr | $1,741/Mo |
listed by: Old Adobe Realtylist price: $295,000
|
|