
4819 E Baker St Includes: - Brick Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Central AC
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Combo Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,760 | $1,672 | $1,584 | $1,408 | $1,232 | $1,056 | | 6% | $1,859 | $1,766 | $1,673 | $1,487 | $1,301 | $1,115 | | 6.5% | $1,959 | $1,861 | $1,763 | $1,568 | $1,372 | $1,176 | | 7% | $2,062 | $1,959 | $1,856 | $1,650 | $1,444 | $1,237 | | 7.5% | $2,168 | $2,059 | $1,951 | $1,734 | $1,517 | $1,301 | | 8% | $2,275 | $2,161 | $2,047 | $1,820 | $1,592 | $1,365 |
Remarks: THIS METICULOUSLY MAINTAINED TURNKEY TRIPLEX HAS LONG TERM TENANTS & COMMANDS PREMIUM RENTS! THE MAIN 1380 SQFT HOUSE HAS 3+BD/1BA, WASHER/DRYER, REFRIGERATOR, DISHWASHER, NEW A/C FURNACE CERAMIC TILES TRUOUT, PRIVATE WALKOUT & 2 STORAGE SHEDS. EACH OF THE 625 SQFT 2BR/1BA DUPLEXES ARE TILED THRUOUT & HAVE REFRIGERATORS, LAUNDRY HOOK-UPS & NEWER WATER HEATERS. ALL UNITS HAVE OFF-STREET PARKING AT THEIR FRONT DOOR & PRIVACY FENCING. Directions: 5TH/SWAN N, BAKER E |
|
|
|
4819 E Baker St Tucson, Arizona 85711
Map
Central Tucson Swan Way
| Property Subtype | Tri-Plex | | 2 Br Units | 2 | | 3 Br Units | 1 | | Year Built | 1965 | | Square Feet | 2629 | | Lot Square Feet | 11165 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.071 | | Gross Rent Multiplier | 12.16 | | | | Gross Income: | | | Avg 2 Br Rent | $600/Mo | | Avg 3 Br Rent | $950/Mo | | Gross Scheduled Rents | $25,800/Yr | $2,150/Mo | | Vacancy Loss | -$300/Yr | | Adjusted Gross Income | $25,500/Yr | $2,125/Mo | | | | Expenses: | | | Taxes | $1832/Yr | | Insurance | $700/Yr | | Maintenance & Supplies | $150/Yr | | Water and Sewer | $900/Yr | | Total Expenses | $3,582/Yr | $299/Mo | | | | Net Income: | | | Net Income | $21,918/Yr | $1,827/Mo |
listed by: Real Estate Marketing Professionalslist price: $310,000
|
|