
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% | | APR | 5.5% | $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 Subtype | Apartment | | Number of Units | 14 | | 1 Br Units | 5 | | 2 Br Units | 1 | | Studio Units | 5 | | Other Units | 3 | | Year Built | 1929 | | Square Feet | 6162 | | Lot Square Feet | 37026 | | Stories | 1 | | Zoning | Tucson - R3 | | Tax Year | 2007 | | Capitalization Rate | 0.081 | | Gross Rent Multiplier | 8.72 | | | | 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 Grouplist price: $695,000
|
|