
222 3Rd St Silvershaftlodg Includes: - Wall AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Wall Heating
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $2,209 | $2,098 | $1,988 | $1,767 | $1,546 | $1,325 | | 6% | $2,332 | $2,216 | $2,099 | $1,866 | $1,633 | $1,399 | | 6.5% | $2,459 | $2,336 | $2,213 | $1,967 | $1,721 | $1,475 | | 7% | $2,588 | $2,459 | $2,329 | $2,070 | $1,812 | $1,553 | | 7.5% | $2,720 | $2,584 | $2,448 | $2,176 | $1,904 | $1,632 | | 8% | $2,854 | $2,712 | $2,569 | $2,283 | $1,998 | $1,713 |
Remarks: Great investment opportunity! Seven units with 100% occupancy. Desirable location is within walking distance to downtown historic Tombstone. These units are actively sought after by the local single residents of Tombstone. Owner may carry, Owner is motivated - Submit all offers!! Directions: HWY 80 to 3rd Street, South on 3rd past Toughnut to apartments on left.. |
|
|
|
222 3Rd St Silvershaftlodg Tombstone, Arizona 85637
Map
Cochise Tombstone
| Property Subtype | Apartment | | Number of Units | 7 | | 1 Br Units | 4 | | Studio Units | 3 | | Year Built | 1946 | | Square Feet | 2621 | | Lot Square Feet | 32670 | | Stories | 1 | | Zoning | Tombstone - Call | | Tax Year | 2007 | | Capitalization Rate | 0.087 | | Gross Rent Multiplier | 11.03 | | | | Gross Income: | | | Avg 1 Br Rent | $450/Mo | | Avg Studio Rent | $380/Mo | | Gross Scheduled Rents | $35,280/Yr | $2,940/Mo | | | | Expenses: | | | Gas & Electric | $400/Yr | | Taxes | $100/Yr | | Insurance | $400/Yr | | Maintenance & Supplies | $200/Yr | | Water and Sewer | $150/Yr | | Total Expenses | $1,250/Yr | $104/Mo | | | | Net Income: | | | Net Income | $34,030/Yr | $2,836/Mo |
listed by: Tombstone Real Estatelist price: $389,000
|
|