419 E 32nd St Includes: - Combo Construction
- Interior Steps
- Laundry Facilities
- Package Available
- Central Evaportive Cooling
- 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% | $1,959 | $1,861 | $1,763 | $1,567 | $1,371 | $1,175 | | 6% | $2,068 | $1,965 | $1,862 | $1,655 | $1,448 | $1,241 | | 6.5% | $2,181 | $2,072 | $1,963 | $1,745 | $1,526 | $1,308 | | 7% | $2,295 | $2,181 | $2,066 | $1,836 | $1,607 | $1,377 | | 7.5% | $2,412 | $2,292 | $2,171 | $1,930 | $1,689 | $1,447 | | 8% | $2,531 | $2,405 | $2,278 | $2,025 | $1,772 | $1,519 |
Remarks: Great cash flow and CAP rate on this property! Seller is willing to do some creative financing/carry back if buyer needs! Will sell as a package with a discount with MLS# 20834253. Great rental area and easy to rent. Submit ALL offers! Directions: 4th ave south to 32nd, east to property |
|
|
|
419 E 32nd St
Tucson, Arizona 85713
Map
South Tucson Homeland
| Property Subtype | Apartment | | Number of Units | 12 | | 1 Br Units | 10 | | 2 Br Units | 1 | | Studio Units | 1 | | Year Built | 1954 | | Square Feet | 5688 | | Lot Square Feet | 22216 | | Stories | 1 | | Zoning | South Tucson - SR2 | | Tax Year | 2006 | | Capitalization Rate | 0.122 | | Gross Rent Multiplier | 5.68 | | | | Gross Income: | | | Avg 1 Br Rent | $413/Mo | | Avg 2 Br Rent | $465/Mo | | Avg Studio Rent | $345/Mo | | Gross Scheduled Rents | $59,280/Yr | $4,940/Mo | | Other Income | $9412/Yr | | Vacancy Loss | -$7995/Yr | | Adjusted Gross Income | $60,697/Yr | $5,058/Mo | | | | Expenses: | | | Admin Expenses | $52/Yr | | Gas & Electric | $3977/Yr | | Taxes | $3137/Yr | | Insurance | $4504/Yr | | Maintenance & Supplies | $1838/Yr | | Management | $730/Yr | | Water and Sewer | $2990/Yr | | Other Expenses | $1248/Yr | | Total Expenses | $18,476/Yr | $1,540/Mo | | | | Net Income: | | | Net Income | $42,221/Yr | $3,518/Mo |
listed by:
Murphy Business & Financial Corporation Southwest, Inc.list price: $345,000
|
|
