Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeTri-Plex
2 Br Units3
Year Built 1985
Square Feet 1904
Lot Square Feet 9235
Stories 1
ZoningTucson - R2
Tax Year2005
Capitalization Rate0.083
Gross Rent Multiplier10.08
 
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 Realty

list price: $180,000




Information Deemed Reliable But Not Guaranteed

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