
3047 N Euclid Ave Includes: - Masonry Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Package Available
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,561 | $1,483 | $1,405 | $1,249 | $1,093 | $937 | | 6% | $1,648 | $1,566 | $1,483 | $1,319 | $1,154 | $989 | | 6.5% | $1,738 | $1,651 | $1,564 | $1,390 | $1,216 | $1,043 | | 7% | $1,829 | $1,737 | $1,646 | $1,463 | $1,280 | $1,097 | | 7.5% | $1,922 | $1,826 | $1,730 | $1,538 | $1,345 | $1,153 | | 8% | $2,017 | $1,916 | $1,815 | $1,614 | $1,412 | $1,210 |
Remarks: Fully occupied 5 unit complex! These units are easy to rent! Located in central Tucson near city transit systems and University! Updated and improved, well-managed units await the wise investor! Fantastic opportunity! Gentrification continues in the neighborhood! Estate contains one 1981 built duplex adjacent to a well-constructed vintage masonry 1960's triplex! Once-in- a-lifetime investment opportunity! Write your best offer today and smile!!! Directions: From 1st Ave and Fort Lowell go south 2 blocks to Blacklidge, then East to Euclid, then North to address. |
|
|
|
3047 N Euclid Ave Tucson, Arizona 85719
Map
Central Tucson Garden Homes Annex
| Property Subtype | Apartment | | Number of Units | 5 | | 2 Br Units | 2 | | 3 Br Units | 2 | | Studio Units | 1 | | Year Built | 1981 | | Square Feet | 3185 | | Lot Square Feet | 11935 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.054 | | Gross Rent Multiplier | 10.32 | | | | Gross Income: | | | Avg 2 Br Rent | $475/Mo | | Avg 3 Br Rent | $500/Mo | | Avg Studio Rent | $350/Mo | | Gross Scheduled Rents | $27,600/Yr | $2,300/Mo | | Vacancy Loss | -$975/Yr | | Adjusted Gross Income | $26,625/Yr | $2,219/Mo | | | | Expenses: | | | Admin Expenses | $500/Yr | | Gas & Electric | $600/Yr | | Taxes | $2410/Yr | | Insurance | $1100/Yr | | Maintenance & Supplies | $2300/Yr | | Management | $2760/Yr | | Water and Sewer | $2220/Yr | | Total Expenses | $11,890/Yr | $991/Mo | | | | Net Income: | | | Net Income | $14,735/Yr | $1,228/Mo |
listed by: Prudential Foothills Real Estatelist price: $274,900
|
|