Home PageProperty SearchFavorite Sites

1487 E Hampton St Includes:

  • Combo Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Interior Steps
  • Laundry Facilities
  • Central AC
  • 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%
APR5.5%$2,839$2,697$2,555$2,271$1,987$1,703
6%$2,998$2,848$2,698$2,398$2,098$1,799
6.5%$3,160$3,002$2,844$2,528$2,212$1,896
7%$3,327$3,160$2,994$2,661$2,329$1,996
7.5%$3,496$3,321$3,146$2,797$2,447$2,098
8%$3,669$3,485$3,302$2,935$2,568$2,201

Remarks: Price reduced $25,000! Cash Cow student rental with low vacancy. Tenants pay all utilites. Located in desirable Jefferson Park less than one mile to UofA. Amazing floorplan and features, see attachments. Property usually preleases by spring for following school year. Brand new roof 7/2007. Units remodeled 7/2007, with the back unit adding new AC, tile, paint, etc. No permits obtained for remodeling. Seller licensed to sell real estate in Arizona.

Directions: From Grant and Campbell. W to Vine. S to Hampton. Property located on NW corner of Vine and Hampton.

  
1487 E Hampton St
Tucson, Arizona 85719

Map

Central Tucson

Jefferson Park

Property SubtypeDuplex
3 Br Units1
Other Units1
Year Built 1939
Square Feet 2967
Lot Square Feet 8250
Stories 1
ZoningTucson - R1
Tax Year2008
Capitalization Rate0.086
Gross Rent Multiplier10.42
 
Gross Income: 
Avg 3 Br Rent$1500/Mo
Avg Other Rent$2500/Mo
Gross Scheduled Rents$48,000/Yr $4,000/Mo
 
Expenses: 
Admin Expenses$150/Yr
Taxes$2256/Yr
Insurance$1450/Yr
Maintenance & Supplies$1200/Yr
Other Expenses$150/Yr
Total Expenses$5,206/Yr $434/Mo
 
Net Income: 
Net Income$42,794/Yr $3,566/Mo
 
listed by:
Tucson Integrity Realty

list price: $500,000




Information Deemed Reliable But Not Guaranteed

Home PageProperty SearchFavorite Sites
Brought to you by: RE/MAX Majestic
(520)907-5639