Home PageProperty SearchFavorite Sites

3804 E 3Rd St Includes:

  • Burnt Adobe Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Laundry Facilities
  • Central AC
  • 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%
APR5.5%$1,391$1,321$1,251$1,112$973$834
6%$1,468$1,395$1,321$1,175$1,028$881
6.5%$1,548$1,471$1,393$1,238$1,084$929
7%$1,629$1,548$1,466$1,303$1,141$978
7.5%$1,712$1,627$1,541$1,370$1,199$1,027
8%$1,797$1,707$1,617$1,438$1,258$1,078

Remarks: Good looking, very well-maintained income property near UA on 1/3 acre! SFR or tri-plex, you decide! This classic burnt adobe home has 2 attached guest houses. Each unit has separate kitchen, bathroom, separate electric and gas. Home is set back from the road for increased privacy. If you live in Unit 1, and rent the other two, your monthly payment would be approximately $500/month!

Directions: From Alvernon and Speedway, South to 3rd Street, West to 3808, South along easement to address. (Look for Long Realty directional sign.)

  
3804 E 3Rd St
Tucson, Arizona 85716

Map

Central Tucson

Speedway View

Property SubtypeTri-Plex
2 Br Units1
3 Br Units1
Studio Units1
Year Built 1955
Square Feet 1986
Lot Square Feet 13504
Stories 1
ZoningTucson - R3
Tax Year2007
Capitalization Rate0.063
Gross Rent Multiplier11.92
 
Gross Income: 
Avg 2 Br Rent$680/Mo
Avg 3 Br Rent$725/Mo
Avg Studio Rent$400/Mo
Gross Scheduled Rents$21,660/Yr $1,805/Mo
Vacancy Loss-$1113/Yr
Adjusted Gross Income$20,547/Yr$1,712/Mo
 
Expenses: 
Contract Services$1200/Yr
Taxes$2237/Yr
Insurance$600/Yr
Maintenance & Supplies$169/Yr
Water and Sewer$1032/Yr
Total Expenses$5,238/Yr $437/Mo
 
Net Income: 
Net Income$15,309/Yr $1,276/Mo
 
listed by:
Long Realty Company

list price: $244,900




Information Deemed Reliable But Not Guaranteed

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