
1213 W Niagara St Includes: - Slump Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Central AC
- Sewer Connected
- City Water
- Actual Figures Presented
- Heat Pump Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,079 | $1,025 | $971 | $863 | $755 | $647 | | 6% | $1,139 | $1,082 | $1,025 | $911 | $797 | $683 | | 6.5% | $1,201 | $1,141 | $1,081 | $961 | $841 | $721 | | 7% | $1,264 | $1,201 | $1,138 | $1,011 | $885 | $758 | | 7.5% | $1,329 | $1,262 | $1,196 | $1,063 | $930 | $797 | | 8% | $1,394 | $1,324 | $1,255 | $1,115 | $976 | $836 |
Remarks: Masonry 2 bedroom duplex, built in 2003, approximately 800 square feet each unit, lots of parking, each unit has its own yard, very low vacancy. Terrific opportunity to own a newer property. Directions: St Mary's and Grande, north on Grande to Niagara, west to address |
|
|
|
1213 W Niagara St Tucson, Arizona 85745
Map
West Tucson El Rio Park
| Property Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 2003 | | Square Feet | 1600 | | Lot Square Feet | 7405 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.078 | | Gross Rent Multiplier | 10.56 | | | | Gross Income: | | | Avg 2 Br Rent | $750/Mo | | Gross Scheduled Rents | $18,000/Yr | $1,500/Mo | | | | Expenses: | | | Taxes | $1400/Yr | | Insurance | $261/Yr | | Water and Sewer | $1440/Yr | | Total Expenses | $3,101/Yr | $258/Mo | | | | Net Income: | | | Net Income | $14,899/Yr | $1,242/Mo |
listed by: Help-U-Sell Rich Realtylist price: $190,000
|
|