2019 E Eastland St Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Hookup
- Central AC
- Sewer Connected
- City Water
- Actual Figures Presented
- Heat Pump Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,005 | $955 | $904 | $804 | $703 | $603 | | 6% | $1,061 | $1,008 | $955 | $849 | $743 | $637 | | 6.5% | $1,119 | $1,063 | $1,007 | $895 | $783 | $671 | | 7% | $1,178 | $1,119 | $1,060 | $942 | $824 | $707 | | 7.5% | $1,238 | $1,176 | $1,114 | $990 | $866 | $743 | | 8% | $1,299 | $1,234 | $1,169 | $1,039 | $909 | $779 |
Remarks: GREAT INCOME OPPORTUNITY - EXTREMELY NICE UP-DATED DUPLEX, NEW FLOORING, NEWER HVAC, EACH UNIT 2 BR 1 BA, SEPARATE UTILITIES, EACH SMALL YARD, LAUNDRY HOOK-UPS, NEAT AND CLEAN BUILT IN 1998, ALWAYS RENTED. Directions: BROADWAY/TUCSON BLVD, SOUTH TO EASTLAND, WEST TO ADDRESS. |
|
|
|
2019 E Eastland St
Tucson, Arizona 85719
Map
Central Tucson Country Club Manor
| Property Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 1998 | | Square Feet | 1458 | | Lot Square Feet | 6200 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.070 | | Gross Rent Multiplier | 11.09 | | | | Gross Income: | | | Avg 2 Br Rent | $700/Mo | | Gross Scheduled Rents | $16,800/Yr | $1,400/Mo | | Vacancy Loss | -$840/Yr | | Adjusted Gross Income | $15,960/Yr | $1,330/Mo | | | | Expenses: | | | Taxes | $1221/Yr | | Insurance | $347/Yr | | Maintenance & Supplies | $200/Yr | | Management | $1680/Yr | | Other Expenses | $200/Yr | | Total Expenses | $3,648/Yr | $304/Mo | | | | Net Income: | | | Net Income | $12,312/Yr | $1,026/Mo |
listed by:
Help-U-Sell Premier Realtylist price: $177,000
|
|
