1245 E 25Th St Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Hookup
- Package Available
- Other AC
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,243 | $1,181 | $1,119 | $995 | $870 | $746 | | 6% | $1,313 | $1,247 | $1,182 | $1,050 | $919 | $788 | | 6.5% | $1,384 | $1,315 | $1,246 | $1,107 | $969 | $831 | | 7% | $1,457 | $1,384 | $1,311 | $1,166 | $1,020 | $874 | | 7.5% | $1,531 | $1,455 | $1,378 | $1,225 | $1,072 | $919 | | 8% | $1,607 | $1,527 | $1,446 | $1,286 | $1,125 | $964 |
Remarks: Tri-Plex w/2Bd, 1Ba, Great room floor plan, private yard, all 1 tax code. Separate meters for utilities, near shopping. Don't miss out on this one! Directions: 22nd & Park S to 25th, East to address |
|
|
|
1245 E 25Th St
Tucson, Arizona 85713
Map
South Tucson Kenrose Park
| Property Subtype | Tri-Plex | | 2 Br Units | 3 | | Year Built | 1981 | | Square Feet | 2000 | | Lot Square Feet | 9496 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.061 | | Gross Rent Multiplier | 12.88 | | | | Gross Income: | | | Avg 2 Br Rent | $500/Mo | | Gross Scheduled Rents | $18,000/Yr | $1,500/Mo | | Vacancy Loss | -$1000/Yr | | Adjusted Gross Income | $17,000/Yr | $1,417/Mo | | | | Expenses: | | | Admin Expenses | $1500/Yr | | Taxes | $1700/Yr | | Insurance | $550/Yr | | Total Expenses | $3,750/Yr | $313/Mo | | | | Net Income: | | | Net Income | $13,250/Yr | $1,104/Mo |
listed by:
CENTURY 21 1st Americanlist price: $219,000
|
|
