
1019 E Drachman St Includes: - Combo Construction
- Electric Metered Seperately
- Laundry Facilities
- Central AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Combo Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $2,611 | $2,481 | $2,350 | $2,089 | $1,828 | $1,567 | | 6% | $2,757 | $2,619 | $2,482 | $2,206 | $1,930 | $1,654 | | 6.5% | $2,907 | $2,762 | $2,616 | $2,326 | $2,035 | $1,744 | | 7% | $3,060 | $2,907 | $2,754 | $2,448 | $2,142 | $1,836 | | 7.5% | $3,216 | $3,055 | $2,894 | $2,573 | $2,251 | $1,929 | | 8% | $3,375 | $3,206 | $3,037 | $2,700 | $2,362 | $2,025 |
Remarks: Back house brand new and 1,148 sq feet with a rent of $2100 per month & tenants pay all their own utilities, front house fully remodeled and extra bedroom and bath added, all new tile too, walk to the UofA. Cash cow property that is virtually maintenance free, all parking off street in rear, front house should rent at $1500 and is 1,120 sq feet, lease 8/1/08, back home 4 beds & 2 ba, front house 3 bds & 2ba. Motivated Seller! Directions: Speedway/Park N, Drachman E to address |
|
|
|
1019 E Drachman St Tucson, Arizona 85719
Map
Central Tucson University Home
| Property Subtype | Duplex | | 3 Br Units | 1 | | Other Units | 1 | | Year Built | 1947 | | Square Feet | 2268 | | Lot Square Feet | 6098 | | Stories | 1 | | Zoning | Tucson - CR1 | | Tax Year | 2007 | | Capitalization Rate | 0.090 | | Gross Rent Multiplier | 10.65 | | | | Gross Income: | | | Avg 3 Br Rent | $1500/Mo | | Avg Other Rent | $2100/Mo | | Gross Scheduled Rents | $43,200/Yr | $3,600/Mo | | | | Expenses: | | | Insurance | $722/Yr | | Management | $900/Yr | | Total Expenses | $1,622/Yr | $135/Mo | | | | Net Income: | | | Net Income | $41,578/Yr | $3,465/Mo |
listed by: Long Realty Companylist price: $459,900
|
|