Home PageProperty SearchFavorite Sites

1893 W Rillito St Includes:

  • Combo Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Water Metered Seperately
  • Laundry Facilities
  • Covered Parking
  • Central AC
  • Septic System
  • Flowing Wells 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%$1,418$1,347$1,276$1,134$993$851
6%$1,497$1,423$1,348$1,198$1,048$898
6.5%$1,579$1,500$1,421$1,263$1,105$947
7%$1,662$1,579$1,495$1,329$1,163$997
7.5%$1,746$1,659$1,572$1,397$1,222$1,048
8%$1,833$1,741$1,649$1,466$1,283$1,100

Remarks: UNBELIEVABLE PRICE! Approx 1.02 acres of rare MU zoned property. Small house perfect for caretaker or office. Property address is 1893, but mailbox says 1855. **Will look at all offers! Will consider carryback or other possible creative financing. Can add an acre with higher price. Cross referenced with 20832658, 20832614 & 20832636.

Directions: La Cholla/Ruthrauff, E. past Edgebrook & around corner to Rillito St, W. to address.

  
1893 W Rillito St
Tucson, Arizona 85705

Map

NorthWest Tucson

Property SubtypeSingle Family
Number of Units1
3 Br Units1
Year Built 1953
Square Feet 1100
Acres1
Stories 1
ZoningPima County - MU
Tax Year2008
Capitalization Rate0.053
Gross Rent Multiplier13.69
 
Gross Income: 
Avg 3 Br Rent$1600/Mo
Gross Scheduled Rents$19,200/Yr $1,600/Mo
Vacancy Loss-$960/Yr
Adjusted Gross Income$18,240/Yr$1,520/Mo
 
Expenses: 
Gas & Electric$350/Yr
Taxes$1758/Yr
Insurance$400/Yr
Maintenance & Supplies$375/Yr
Management$1536/Yr
Water and Sewer$140/Yr
Other Expenses$375/Yr
Total Expenses$4,934/Yr $411/Mo
 
Net Income: 
Net Income$13,306/Yr $1,109/Mo
 
listed by:
Realty Executives Southern Arizona

list price: $249,750




Information Deemed Reliable But Not Guaranteed

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