
3612 E Monte Vista Dr Includes: - Slump Block Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Facilities
- Covered Parking
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Actual Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $3,407 | $3,236 | $3,066 | $2,725 | $2,385 | $2,044 | | 6% | $3,597 | $3,417 | $3,238 | $2,878 | $2,518 | $2,158 | | 6.5% | $3,792 | $3,603 | $3,413 | $3,034 | $2,655 | $2,275 | | 7% | $3,992 | $3,792 | $3,593 | $3,193 | $2,794 | $2,395 | | 7.5% | $4,195 | $3,986 | $3,776 | $3,356 | $2,937 | $2,517 | | 8% | $4,403 | $4,182 | $3,962 | $3,522 | $3,082 | $2,642 |
Remarks: 9 Slump block 2 bedroom units w/all roof replaced in August 2007. Units in good condition. All units have covered parking, storage & laundry facilities. 9 Coolers have been replaced within 3yrs and 8 heaters within 4yrs. Rents are low for this High demand area. Do not go on property or disturb the tenants. NO SIGN ON PROPERTY. Directions: From Ft. Lowell S-Alvernon W-Monte Vista to address on south side of road. |
|
|
|
3612 E Monte Vista Dr Tucson, Arizona 85716
Map
Central Tucson Lincoln Park
| Property Subtype | Apartment | | Number of Units | 9 | | 2 Br Units | 9 | | Year Built | 1971 | | Square Feet | 7321 | | Lot Square Feet | 27000 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.075 | | Gross Rent Multiplier | 9.83 | | | | Gross Income: | | | Avg 2 Br Rent | $521/Mo | | Gross Scheduled Rents | $56,268/Yr | $4,689/Mo | | Other Income | $4800/Yr | | Adjusted Gross Income | $61,068/Yr | $5,089/Mo | | | | Expenses: | | | Capital Expenses | $2400/Yr | | Gas & Electric | $1123/Yr | | Taxes | $4410/Yr | | Insurance | $1179/Yr | | Maintenance & Supplies | $6293/Yr | | Water and Sewer | $3212/Yr | | Total Expenses | $18,617/Yr | $1,551/Mo | | | | Net Income: | | | Net Income | $42,451/Yr | $3,538/Mo |
listed by: RE/MAX Catalina Foothillslist price: $599,999
|
|