Home PageProperty SearchFavorite Sites

5747 E 28 St Includes:

  • Slump Block Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Laundry Facilities
  • Central Evaportive Cooling
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Baseboard Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$3,123$2,967$2,811$2,498$2,186$1,874
6%$3,298$3,133$2,968$2,638$2,308$1,979
6.5%$3,476$3,303$3,129$2,781$2,433$2,086
7%$3,659$3,476$3,293$2,927$2,561$2,195
7.5%$3,846$3,653$3,461$3,077$2,692$2,307
8%$4,036$3,834$3,632$3,229$2,825$2,421

Remarks: This is a self managed well kept 7 units in the DMAFB sub-market. No vacancies at the present time. Shows well, and above average for the neighborhood. One or more of the owners are licensed to sell real estate in Arizona and acting as principals only.

Directions: Wilmot to 28th St,W to address.

  
5747 E 28 St
Tucson, Arizona 85711

Map

Central Tucson

Craycroft

Property SubtypeApartment
Number of Units7
2 Br Units7
Year Built 1979
Square Feet 6140
Lot Square Feet 23304
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.077
Gross Rent Multiplier10.07
 
Gross Income: 
Avg 2 Br Rent$650/Mo
Gross Scheduled Rents$54,600/Yr $4,550/Mo
 
Expenses: 
Taxes$3864/Yr
Insurance$2000/Yr
Maintenance & Supplies$4200/Yr
Water and Sewer$2000/Yr
Total Expenses$12,064/Yr $1,005/Mo
 
Net Income: 
Net Income$42,536/Yr $3,545/Mo
 
listed by:
Realty Executives Southern Arizona

list price: $550,000




Information Deemed Reliable But Not Guaranteed

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