
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% | | APR | 5.5% | $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 Subtype | Single Family | | Number of Units | 1 | | 3 Br Units | 1 | | Year Built | 1953 | | Square Feet | 1100 | | Acres | 1 | | Stories | 1 | | Zoning | Pima County - MU | | Tax Year | 2008 | | Capitalization Rate | 0.053 | | Gross Rent Multiplier | 13.69 | | | | 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 Arizonalist price: $249,750
|
|