
3512 E Monte Vista Dr Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Hookup
- Covered Parking
- Central AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Heat Pump Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,022 | $971 | $920 | $818 | $715 | $613 | | 6% | $1,079 | $1,025 | $971 | $863 | $755 | $648 | | 6.5% | $1,138 | $1,081 | $1,024 | $910 | $796 | $683 | | 7% | $1,198 | $1,138 | $1,078 | $958 | $838 | $719 | | 7.5% | $1,259 | $1,196 | $1,133 | $1,007 | $881 | $755 | | 8% | $1,321 | $1,255 | $1,189 | $1,057 | $925 | $792 |
Remarks: Newer 2br 2bath townhome style duplex. Both units have carports. Rents are being increased to $725 upon renewal. All utilites are individually metered. Tenants pay ALL utilities. Adjacent duplexes at 3516 and 3520 Monte Vista are available. One seller is licensed to sell real eatate in Arizona. Directions: Grant/Alvernon North past Glenn to Monte Vista, west to address. |
|
|
|
3512 E Monte Vista Dr Tucson, Arizona 85716
Map
Central Tucson Lincoln Park
| Property Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 2003 | | Square Feet | 1590 | | Lot Square Feet | 6000 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.075 | | Gross Rent Multiplier | 11.12 | | | | Gross Income: | | | Avg 2 Br Rent | $695/Mo | | Gross Scheduled Rents | $16,680/Yr | $1,390/Mo | | Vacancy Loss | -$500/Yr | | Adjusted Gross Income | $16,180/Yr | $1,348/Mo | | | | Expenses: | | | Taxes | $2109/Yr | | Insurance | $400/Yr | | Maintenance & Supplies | $200/Yr | | Total Expenses | $2,709/Yr | $226/Mo | | | | Net Income: | | | Net Income | $13,471/Yr | $1,123/Mo |
listed by: Bancroft & Associateslist price: $180,000
|
|