Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeDuplex
2 Br Units2
Year Built 2003
Square Feet 1590
Lot Square Feet 6000
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.075
Gross Rent Multiplier11.12
 
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 & Associates

list price: $180,000




Information Deemed Reliable But Not Guaranteed

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