
450 W Thurber Rd Includes: - Combo Construction
- Interior Steps
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual 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% | $1,561 | $1,483 | $1,405 | $1,249 | $1,093 | $937 | | 6% | $1,649 | $1,566 | $1,484 | $1,319 | $1,154 | $989 | | 6.5% | $1,738 | $1,651 | $1,564 | $1,391 | $1,217 | $1,043 | | 7% | $1,830 | $1,738 | $1,647 | $1,464 | $1,281 | $1,098 | | 7.5% | $1,923 | $1,827 | $1,731 | $1,538 | $1,346 | $1,154 | | 8% | $2,018 | $1,917 | $1,816 | $1,614 | $1,412 | $1,211 |
Remarks: Great money maker, CAP rate is for real! Main house is a 4bd with basement and is rented for $900 a month with long term tenants. There is also 7 park owned mobile homes all rented. Units are on a master meter but each unit has its own meters for owners to read and bill tenants for usage. Easy to rent. Do not enter property or disturb tenants. Shown after accepted offer only. Private loan in 1st position assumable at 8.5% Submit ALL offers. Directions: From Prince, n oracle, w thurber |
|
|
|
450 W Thurber Rd Tucson, Arizona 85705
Map
Central Tucson Pullman City
| Property Subtype | Combination | | Number of Units | 8 | | 1 Br Units | 1 | | 2 Br Units | 5 | | 3 Br Units | 1 | | Other Units | 1 | | Year Built | 1948 | | Square Feet | 6300 | | Lot Square Feet | 23958 | | Stories | 1 | | Zoning | Tucson - R3 | | Tax Year | 2006 | | Capitalization Rate | 0.136 | | Gross Rent Multiplier | 5.20 | | | | Gross Income: | | | Avg 1 Br Rent | $400/Mo | | Avg 2 Br Rent | $475/Mo | | Avg 3 Br Rent | $550/Mo | | Avg Other Rent | $900/Mo | | Gross Scheduled Rents | $50,700/Yr | $4,225/Mo | | Other Income | $7200/Yr | | Vacancy Loss | -$5010/Yr | | Adjusted Gross Income | $52,890/Yr | $4,408/Mo | | | | Expenses: | | | Gas & Electric | $8900/Yr | | Taxes | $1122/Yr | | Insurance | $500/Yr | | Maintenance & Supplies | $1800/Yr | | Water and Sewer | $3100/Yr | | Total Expenses | $15,422/Yr | $1,285/Mo | | | | Net Income: | | | Net Income | $37,468/Yr | $3,122/Mo |
listed by: Murphy Business & Financial Corporation Southwest, Inc.list price: $275,000
|
|