
30 N Camino Villas Dr Includes: - Frame Stucco Construction
- Gas Metered Seperately
- Laundry Facilities
- Package Available
- Covered Parking
- Wall AC
- Sewer Connected
- City Water
- Actual Figures Presented
- Wall Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $5,104 | $4,849 | $4,594 | $4,084 | $3,573 | $3,063 | | 6% | $5,390 | $5,120 | $4,851 | $4,312 | $3,773 | $3,234 | | 6.5% | $5,682 | $5,398 | $5,114 | $4,546 | $3,978 | $3,409 | | 7% | $5,981 | $5,682 | $5,383 | $4,785 | $4,187 | $3,589 | | 7.5% | $6,286 | $5,972 | $5,657 | $5,029 | $4,400 | $3,772 | | 8% | $6,597 | $6,267 | $5,937 | $5,277 | $4,618 | $3,958 |
Remarks: Beautifully remodeled 16 unit apartment complex in one of Tucson's most sought-after areas. Real pride of ownership abounds inside and out of this highly attractive building. 2 blocks south of the Tucson Mall. All units are jr. 1-bedrooms. Rents are $400-$425/month with some upside, creating added value for the new owner. Separate electric meters for all units. Great investment opportunity! Income/expenses are actual 8 months annualized. Directions: From Stone/Wetmore, go south 2 blocks to Camino Villas Drive, turn east (right) and go to end of the street. Property is on the south side. |
|
|
|
30 N Camino Villas Dr Tucson, Arizona 85705
Map
North Tucson
| Property Subtype | Apartment | | Number of Units | 16 | | 1 Br Units | 16 | | Year Built | 1981 | | Square Feet | 7360 | | Lot Square Feet | 20213 | | Stories | 2 | | Zoning | Tucson - R3 | | Tax Year | 2008 | | Capitalization Rate | 0.070 | | Gross Rent Multiplier | 11.35 | | | | Gross Income: | | | Avg 1 Br Rent | $415/Mo | | Gross Scheduled Rents | $79,680/Yr | $6,640/Mo | | Other Income | $1116/Yr | | Vacancy Loss | -$1596/Yr | | Adjusted Gross Income | $79,200/Yr | $6,600/Mo | | | | Expenses: | | | Admin Expenses | $500/Yr | | Capital Expenses | $7563/Yr | | Gas & Electric | $1992/Yr | | Taxes | $4795/Yr | | Insurance | $1578/Yr | | Management | $3192/Yr | | Water and Sewer | $3085/Yr | | Other Expenses | $1170/Yr | | Total Expenses | $23,875/Yr | $1,990/Mo | | | | Net Income: | | | Net Income | $55,325/Yr | $4,610/Mo |
listed by: RE/MAX All Executiveslist price: $899,000
|
|