
1220 E Grant Rd Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Central AC
- Sewer Connected
- City Water
- Actual Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,275 | $1,211 | $1,147 | $1,020 | $892 | $765 | | 6% | $1,346 | $1,279 | $1,211 | $1,077 | $942 | $808 | | 6.5% | $1,419 | $1,348 | $1,277 | $1,135 | $993 | $851 | | 7% | $1,494 | $1,419 | $1,344 | $1,195 | $1,046 | $896 | | 7.5% | $1,570 | $1,491 | $1,413 | $1,256 | $1,099 | $942 | | 8% | $1,647 | $1,565 | $1,483 | $1,318 | $1,153 | $988 |
Remarks: Same owners for 25 years. Tenants pay elec. The 3 plex is a separate building and is a 2 story building. Parking for prox 8 cars in alley is used by all residents, + 2 cars in front for house. Owner may carry loan. Directions: Grant at Mountain go W to 1220 south side of Grant. |
|
|
|
1220 E Grant Rd Tucson, Arizona 85719
Map
Central Tucson Monterey
| Property Subtype | Apartment | | Number of Units | 5 | | 2 Br Units | 1 | | Studio Units | 4 | | Year Built | 1938 | | Square Feet | 1942 | | Lot Square Feet | 8245 | | Stories | 2 | | Zoning | Tucson - R1 | | Tax Year | 2008 | | Capitalization Rate | 0.103 | | Gross Rent Multiplier | 8.13 | | | | Gross Income: | | | Avg 2 Br Rent | $500/Mo | | Avg Studio Rent | $450/Mo | | Gross Scheduled Rents | $27,600/Yr | $2,300/Mo | | | | Expenses: | | | Gas & Electric | $833/Yr | | Taxes | $1367/Yr | | Insurance | $751/Yr | | Maintenance & Supplies | $600/Yr | | Water and Sewer | $909/Yr | | Total Expenses | $4,460/Yr | $372/Mo | | | | Net Income: | | | Net Income | $23,140/Yr | $1,928/Mo |
listed by: Long Realty Companylist price: $224,500
|
|