Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeTri-Plex
2 Br Units2
3 Br Units1
Year Built 1965
Square Feet 2629
Lot Square Feet 11165
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.071
Gross Rent Multiplier12.16
 
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 Professionals

list price: $310,000




Information Deemed Reliable But Not Guaranteed

Home PageProperty SearchFavorite Sites
Brought to you by: RE/MAX Majestic
(520)907-5639