Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeApartment
Number of Units7
1 Br Units4
Studio Units3
Year Built 1946
Square Feet 2621
Lot Square Feet 32670
Stories 1
ZoningTombstone - Call
Tax Year2007
Capitalization Rate0.087
Gross Rent Multiplier11.03
 
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 Estate

list price: $389,000




Information Deemed Reliable But Not Guaranteed

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