Home PageProperty SearchFavorite Sites

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%
APR5.5%$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 SubtypeSingle Family
Number of Units2
2 Br Units2
Year Built 1917
Square Feet 1117
Lot Square Feet 7500
Stories 1
ZoningTucson - R2
Tax Year2007
Capitalization Rate0.116
Gross Rent Multiplier7.64
 
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




Information Deemed Reliable But Not Guaranteed

Home PageProperty SearchFavorite Sites
Brought to you by: RE/MAX Majestic
(520)907-5639