
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% | | APR | 5.5% | $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 Subtype | Tri-Plex | | 2 Br Units | 1 | | 3 Br Units | 1 | | Studio Units | 1 | | Year Built | 1955 | | Square Feet | 1986 | | Lot Square Feet | 13504 | | Stories | 1 | | Zoning | Tucson - R3 | | Tax Year | 2007 | | Capitalization Rate | 0.063 | | Gross Rent Multiplier | 11.92 | | | | 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 Companylist price: $244,900
|
|