
820 W Calle Retama Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Facilities
- 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% | $1,107 | $1,052 | $996 | $886 | $775 | $664 | | 6% | $1,169 | $1,111 | $1,052 | $935 | $818 | $701 | | 6.5% | $1,233 | $1,171 | $1,109 | $986 | $863 | $740 | | 7% | $1,297 | $1,232 | $1,168 | $1,038 | $908 | $778 | | 7.5% | $1,363 | $1,295 | $1,227 | $1,091 | $954 | $818 | | 8% | $1,431 | $1,359 | $1,288 | $1,145 | $1,002 | $859 |
Remarks: 3 Bedroom, 2 full baths (built in 2005) approx 1000 Square feet for each of the 2 units. Range, Dishwasher, Refrigerator and Air Conditioned. Each unit has a yard. Lots of parking. Terrific Duplex-Easy Rental-Easy Financing-Check out the cap rate. Directions: I-10/Grant, east on Grant to Fairview, south Fairview |
|
|
|
820 W Calle Retama Tucson, Arizona 85705
Map
West Tucson Adelanto
| Property Subtype | Duplex | | 3 Br Units | 2 | | Year Built | 2005 | | Square Feet | 2021 | | Lot Square Feet | 5663 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.089 | | Gross Rent Multiplier | 9.29 | | | | Gross Income: | | | Avg 3 Br Rent | $875/Mo | | Gross Scheduled Rents | $21,000/Yr | $1,750/Mo | | | | Expenses: | | | Taxes | $1613/Yr | | Insurance | $424/Yr | | Maintenance & Supplies | $400/Yr | | Water and Sewer | $1200/Yr | | Total Expenses | $3,637/Yr | $303/Mo | | | | Net Income: | | | Net Income | $17,363/Yr | $1,447/Mo |
listed by: Help-U-Sell Rich Realtylist price: $195,000
|
|