Home PageProperty SearchFavorite Sites

1548 E Hedrick Dr Includes:

  • Mud Adobe Construction
  • Package Available
  • Combo Evaportive Cooling
  • Sewer Connected
  • City Water
  • Actual Figures Presented
  • Combo Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$3,946$3,749$3,552$3,157$2,762$2,368
6%$4,167$3,959$3,750$3,334$2,917$2,500
6.5%$4,393$4,173$3,954$3,514$3,075$2,636
7%$4,624$4,393$4,161$3,699$3,237$2,774
7.5%$4,860$4,617$4,374$3,888$3,402$2,916
8%$5,100$4,845$4,590$4,080$3,570$3,060

Remarks: 14 Unit Adobe Compound in North U of A Area. Sprawling 0.85 acre beautifully landscaped property with 5 buildings - all recently updated and always an easy rent - rarely vacant. Near Campbell & Glenn - call for easy showing. Owner has Arizona real estate license.

Directions: Campbell & Grant, N to Glenn, W to Cherry, N to Hedrick, on southwest corner of Cherry & Hedrick.

  
1548 E Hedrick Dr
Tucson, Arizona 85719

Map

Central Tucson

Hedrick Acreage Tract

Property SubtypeApartment
Number of Units14
1 Br Units5
2 Br Units1
Studio Units5
Other Units3
Year Built 1929
Square Feet 6162
Lot Square Feet 37026
Stories 1
ZoningTucson - R3
Tax Year2007
Capitalization Rate0.081
Gross Rent Multiplier8.72
 
Gross Income: 
Avg 1 Br Rent$500/Mo
Avg 2 Br Rent$725/Mo
Avg Studio Rent$448/Mo
Avg Other Rent$510/Mo
Gross Scheduled Rents$83,940/Yr $6,995/Mo
Vacancy Loss-$4197/Yr
Adjusted Gross Income$79,743/Yr$6,645/Mo
 
Expenses: 
Contract Services$2160/Yr
Gas & Electric$9840/Yr
Taxes$2815/Yr
Insurance$3100/Yr
Maintenance & Supplies$1850/Yr
Water and Sewer$3393/Yr
Total Expenses$23,158/Yr $1,930/Mo
 
Net Income: 
Net Income$56,585/Yr $4,715/Mo
 
listed by:
Savi Real Estate Group

list price: $695,000




Information Deemed Reliable But Not Guaranteed

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