
1014 N 7th avenue Includes: - Masonry Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Interior Steps
- Laundry Facilities
- Package Available
- Heat Pump AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $3,776 | $3,587 | $3,398 | $3,021 | $2,643 | $2,265 | | 6% | $3,987 | $3,788 | $3,588 | $3,190 | $2,791 | $2,392 | | 6.5% | $4,203 | $3,993 | $3,783 | $3,363 | $2,942 | $2,522 | | 7% | $4,424 | $4,203 | $3,982 | $3,539 | $3,097 | $2,655 | | 7.5% | $4,650 | $4,417 | $4,185 | $3,720 | $3,255 | $2,790 | | 8% | $4,880 | $4,636 | $4,392 | $3,904 | $3,416 | $2,928 |
Remarks: West University Townhomes in Tucson's Historic West University District is completely renovated inside and out with new electric, plumbing, appliances, flooring, roof, windows, doors, and more. A perimeter 5-6 foot wall provides SECURITY with on site parking. The property is platted for 3 condominiums and has all CCR's and HOA documents recorded. The property is ideal for an ADULT CARE FACILITY, GROUP HOME,BED& BREAKFAST or rentals.Move in ready! Directions: Speedway to 7th avenue, .5 block south to address. |
|
|
|
1014 N 7th avenue Tucson, Arizona 85705
Map
Central Tucson City Of Tucson
| Property Subtype | Tri-Plex | | 3 Br Units | 3 | | Year Built | 2008 | | Square Feet | 3250 | | Lot Square Feet | 10890 | | Stories | 1 | | Zoning | Tucson - HR2 | | Capitalization Rate | 0.079 | | Gross Rent Multiplier | 11.44 | | | | Gross Income: | | | Avg 3 Br Rent | $1700/Mo | | Gross Scheduled Rents | $61,200/Yr | $5,100/Mo | | Vacancy Loss | -$3060/Yr | | Adjusted Gross Income | $58,140/Yr | $4,845/Mo | | | | Expenses: | | | Taxes | $2000/Yr | | Insurance | $1100/Yr | | Maintenance & Supplies | $1000/Yr | | Water and Sewer | $1800/Yr | | Total Expenses | $5,900/Yr | $492/Mo | | | | Net Income: | | | Net Income | $52,240/Yr | $4,353/Mo |
listed by: Madera Realty & Mortgagelist price: $665,000
|
|