
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% | | 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. 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 Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 2003 | | Square Feet | 1590 | | Lot Square Feet | 6000 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2005 | | 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
|
|