
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% | | APR | 5.5% | $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 Subtype | Apartment | | Number of Units | 7 | | 2 Br Units | 7 | | Year Built | 1979 | | Square Feet | 6140 | | Lot Square Feet | 23304 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.077 | | Gross Rent Multiplier | 10.07 | | | | 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 Arizonalist price: $550,000
|
|