
2645 N Edith Blvd Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Water Metered Seperately
- Laundry Hookup
- Central AC
- 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% | $1,703 | $1,618 | $1,533 | $1,362 | $1,192 | $1,022 | | 6% | $1,798 | $1,708 | $1,618 | $1,438 | $1,259 | $1,079 | | 6.5% | $1,896 | $1,801 | $1,706 | $1,516 | $1,327 | $1,137 | | 7% | $1,995 | $1,895 | $1,796 | $1,596 | $1,397 | $1,197 | | 7.5% | $2,097 | $1,992 | $1,887 | $1,678 | $1,468 | $1,258 | | 8% | $2,201 | $2,091 | $1,981 | $1,760 | $1,540 | $1,320 |
Remarks: Beautiful new duplex 2.5 miles from the University of AZ! Spacious 2BR/2BA units with cozy fireplaces, scored concrete floors, air conditioning, and fenced yards. Laundry room w/ washer and dryer hookups. Fantastic value - priced at recent appraised value!**Units are in the process of being leased - Call LA for occupancy status and to show! Directions: E on Grant from Country Club, N on Edith to address. |
|
|
|
2645 N Edith Blvd Tucson, Arizona 85716
Map
Central Tucson
| Property Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 2008 | | Square Feet | 1710 | | Lot Square Feet | 6534 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2008 | | Capitalization Rate | 0.054 | | Gross Rent Multiplier | 16.44 | | | | Gross Income: | | | Avg 2 Br Rent | $800/Mo | | Gross Scheduled Rents | $19,200/Yr | $1,600/Mo | | Vacancy Loss | -$960/Yr | | Adjusted Gross Income | $18,240/Yr | $1,520/Mo | | | | Expenses: | | | Taxes | $635/Yr | | Insurance | $600/Yr | | Water and Sewer | $750/Yr | | Total Expenses | $1,985/Yr | $165/Mo | | | | Net Income: | | | Net Income | $16,255/Yr | $1,355/Mo |
listed by: Long Realty Companylist price: $299,900
|
|