Home PageProperty SearchFavorite Sites

3516 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. All utilites are individually metered. Tenants pay ALL utilities. Rents are being increased to $725 upon renewal. Adjacent duplexes at 3512 and 3520 Monte Vista are available. One seller is licensed to sell real estate in Arizona.

Directions: Grant/Alvernon North past Glenn to Monte Vista, west to address.

  
3516 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 Year2005
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