245 E University Blvd Includes: - Masonry Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Facilities
- Package Available
- Covered Parking
- Wall AC
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $3,344 | $3,177 | $3,010 | $2,675 | $2,341 | $2,007 | | 6% | $3,531 | $3,355 | $3,178 | $2,825 | $2,472 | $2,119 | | 6.5% | $3,723 | $3,537 | $3,351 | $2,978 | $2,606 | $2,234 | | 7% | $3,919 | $3,723 | $3,527 | $3,135 | $2,743 | $2,351 | | 7.5% | $4,118 | $3,912 | $3,707 | $3,295 | $2,883 | $2,471 | | 8% | $4,322 | $4,106 | $3,890 | $3,457 | $3,025 | $2,593 |
Directions: University & 4th Ave West to NW corner of University Blvd & 5th Ave. |
|
|
|
245 E University Blvd
Tucson, Arizona 85705
Map
Central Tucson Tucson
| Property Subtype | Fourplex | | 1 Br Units | 1 | | 2 Br Units | 2 | | Other Units | 1 | | Year Built | 1900 | | Square Feet | 4338 | | Lot Square Feet | 10977 | | Stories | 1 | | Zoning | Tucson - HR3 | | Tax Year | 2007 | | Capitalization Rate | 0.066 | | Gross Rent Multiplier | 12.67 | | | | Gross Income: | | | Avg 1 Br Rent | $450/Mo | | Avg 2 Br Rent | $795/Mo | | Avg Other Rent | $2000/Mo | | Gross Scheduled Rents | $48,480/Yr | $4,040/Mo | | Vacancy Loss | -$2000/Yr | | Adjusted Gross Income | $46,480/Yr | $3,873/Mo | | | | Expenses: | | | Admin Expenses | $200/Yr | | Taxes | $3148/Yr | | Insurance | $1500/Yr | | Maintenance & Supplies | $1200/Yr | | Water and Sewer | $1680/Yr | | Total Expenses | $7,728/Yr | $644/Mo | | | | Net Income: | | | Net Income | $38,752/Yr | $3,229/Mo |
listed by:
Long Realty Companylist price: $589,000
|
|
