Home PageProperty SearchFavorite Sites

2930 E Hawthorne St Includes:

  • Combo Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Water Metered Seperately
  • Interior Steps
  • Laundry Facilities
  • Covered Parking
  • Central AC
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Forced Air Gas Heating
  • Fence
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$3,378$3,209$3,041$2,703$2,365$2,027
6%$3,567$3,389$3,211$2,854$2,497$2,140
6.5%$3,761$3,573$3,385$3,009$2,633$2,256
7%$3,959$3,761$3,563$3,167$2,771$2,375
7.5%$4,160$3,952$3,744$3,328$2,912$2,496
8%$4,366$4,148$3,929$3,493$3,056$2,620

Remarks: 3 house compound in Sam Hughes--Original 1947 front house is 4BR/3BA,2180 SQFT remodeled in 1998--2nd house is 2 story 3BR/2BA 1360 SQFT with 2nd floor balcony,rebuilt in 2002--Guest house is 564 SQFT rebuilt in 1998--All with AC--Front house & 2 story are vacant--new tile, carpet, paint--Possibility to increase rents--3 tax codes include 125-03-0300, 125-03-029A

Directions: Speedway/Country Club S, Hawthorne W to 2930

  
2930 E Hawthorne St
Tucson, Arizona 85716

Map

Central Tucson

Mundo Vista

Property SubtypeTri-Plex
3 Br Units1
Studio Units1
Other Units1
Year Built 1947
Square Feet 4104
Lot Square Feet 13504
Stories 1
ZoningTucson - R1
Tax Year2007
Capitalization Rate0.063
Gross Rent Multiplier13.40
 
Gross Income: 
Avg 3 Br Rent$1350/Mo
Avg Studio Rent$550/Mo
Avg Other Rent$1800/Mo
Gross Scheduled Rents$44,400/Yr $3,700/Mo
 
Expenses: 
Taxes$3298/Yr
Insurance$2000/Yr
Water and Sewer$1328/Yr
Total Expenses$6,626/Yr $552/Mo
 
Net Income: 
Net Income$37,774/Yr $3,148/Mo
 
listed by:
Long Realty Company

list price: $595,000




Information Deemed Reliable But Not Guaranteed

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