
1025 S Santa Rita Ave Includes: - Slump Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Electric Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,022 | $971 | $920 | $818 | $715 | $613 | | 6% | $1,079 | $1,025 | $971 | $863 | $755 | $648 | | 6.5% | $1,138 | $1,081 | $1,024 | $910 | $796 | $683 | | 7% | $1,198 | $1,138 | $1,078 | $958 | $838 | $719 | | 7.5% | $1,259 | $1,196 | $1,133 | $1,007 | $881 | $755 | | 8% | $1,321 | $1,255 | $1,189 | $1,057 | $925 | $792 |
Remarks: $23,000 REDUCTION! FIXER UPPER. Seller's loss is your gain. With aggressive management this property would be a great investment. Units have w/d hookups & patios. # 1025 unit has newer carpet, tile, paint, fans & light fxtrs. #1027 needs flooring & paint, #1029 will need some drywall work, kitchen counters, flooring & paint PLUS cooler unit! Shorstale approval needed. N.O.D clock's ticking. SUBMIT ALL OFFERS TO OWNER/AGENT FOR LENDER TO REVIEW. Directions: Park Ave & 22nd St (south of Broadway), go East on 22nd, North on Santa Rita (corner of gas station & landscaping company) 2 blocks, property on left. |
|
|
|
1025 S Santa Rita Ave Tucson, Arizona 85719
Map
Central Tucson Bruckners
| Property Subtype | Tri-Plex | | 2 Br Units | 3 | | Year Built | 1985 | | Square Feet | 1904 | | Lot Square Feet | 9235 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2005 | | Capitalization Rate | 0.083 | | Gross Rent Multiplier | 10.08 | | | | Gross Income: | | | Avg 2 Br Rent | $525/Mo | | Gross Scheduled Rents | $18,900/Yr | $1,575/Mo | | Vacancy Loss | -$1050/Yr | | Adjusted Gross Income | $17,850/Yr | $1,488/Mo | | | | Expenses: | | | Gas & Electric | $125/Yr | | Taxes | $52/Yr | | Insurance | $720/Yr | | Maintenance & Supplies | $500/Yr | | Water and Sewer | $1452/Yr | | Other Expenses | $65/Yr | | Total Expenses | $2,914/Yr | $243/Mo | | | | Net Income: | | | Net Income | $14,936/Yr | $1,245/Mo |
listed by: Karen Keough Realtylist price: $180,000
|
|