
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% | | APR | 5.5% | $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 Subtype | Duplex | | 3 Br Units | 1 | | Other Units | 1 | | Year Built | 1939 | | Square Feet | 2967 | | Lot Square Feet | 8250 | | Stories | 1 | | Zoning | Tucson - R1 | | Tax Year | 2008 | | Capitalization Rate | 0.086 | | Gross Rent Multiplier | 10.42 | | | | 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 Realtylist price: $500,000
|
|