
818 E 8Th St Includes: - Masonry Stucco Construction
- Laundry Hookup
- Covered Parking
- Central Evaportive Cooling
- Sewer Connected
- City Water
- Proforma Figures Presented
- Forced Air Gas Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,845 | $1,753 | $1,661 | $1,476 | $1,292 | $1,107 | | 6% | $1,949 | $1,851 | $1,754 | $1,559 | $1,364 | $1,169 | | 6.5% | $2,054 | $1,952 | $1,849 | $1,643 | $1,438 | $1,233 | | 7% | $2,162 | $2,054 | $1,946 | $1,730 | $1,514 | $1,297 | | 7.5% | $2,272 | $2,159 | $2,045 | $1,818 | $1,591 | $1,363 | | 8% | $2,385 | $2,265 | $2,146 | $1,908 | $1,669 | $1,431 |
Remarks: Very clean remodeled UofA property with remodeled large guest house and off street parking. Main house features 2 bed 1 bath with remodeled bath, kitchen and new flooring. All new interior guest house with 2 beds 1 bath and kitchenette. A great find! Off street private parking in the rear. Listing agent is related to sellers. Directions: Broadway and Euclid N to 8th Street E to address. |
|
|
|
818 E 8Th St Tucson, Arizona 85719
Map
Central Tucson Rieckers
| Property Subtype | Single Family | | Number of Units | 2 | | 2 Br Units | 2 | | Year Built | 1917 | | Square Feet | 1117 | | Lot Square Feet | 7500 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2007 | | Capitalization Rate | 0.116 | | Gross Rent Multiplier | 7.64 | | | | Gross Income: | | | Avg 2 Br Rent | $2025/Mo | | Gross Scheduled Rents | $48,600/Yr | $4,050/Mo | | Vacancy Loss | -$6075/Yr | | Adjusted Gross Income | $42,525/Yr | $3,544/Mo | | | | Expenses: | | | Gas & Electric | $1440/Yr | | Taxes | $1754/Yr | | Insurance | $650/Yr | | Maintenance & Supplies | $600/Yr | | Water and Sewer | $432/Yr | | Total Expenses | $4,876/Yr | $406/Mo | | | | Net Income: | | | Net Income | $37,649/Yr | $3,137/Mo |
listed by: Concept 100 Realty, Inc.list price: $325,000
|
|