3322 E Greenlee Rd Includes: - Combo Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Interior Steps
- Laundry Facilities
- Package Available
- Covered Parking
- Central AC
- 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% | $2,271 | $2,158 | $2,044 | $1,817 | $1,590 | $1,363 | | 6% | $2,398 | $2,278 | $2,158 | $1,919 | $1,679 | $1,439 | | 6.5% | $2,528 | $2,402 | $2,275 | $2,023 | $1,770 | $1,517 | | 7% | $2,661 | $2,528 | $2,395 | $2,129 | $1,863 | $1,597 | | 7.5% | $2,797 | $2,657 | $2,517 | $2,237 | $1,958 | $1,678 | | 8% | $2,935 | $2,788 | $2,642 | $2,348 | $2,055 | $1,761 |
Directions: From Prince, south on Country Club, east Greenlee. |
|
|
|
3322 E Greenlee Rd
Tucson, Arizona 85716
Map
Central Tucson Rillito Riverside Acres
| Property Subtype | Combination | | Number of Units | 5 | | 2 Br Units | 2 | | 3 Br Units | 3 | | Year Built | 1979 | | Square Feet | 5100 | | Lot Square Feet | 36000 | | Stories | 1 | | Zoning | Tucson - MH | | Tax Year | 2007 | | Capitalization Rate | 0.075 | | Gross Rent Multiplier | 10.84 | | | | Gross Income: | | | Avg 2 Br Rent | $463/Mo | | Avg 3 Br Rent | $725/Mo | | Gross Scheduled Rents | $37,212/Yr | $3,101/Mo | | Vacancy Loss | -$300/Yr | | Adjusted Gross Income | $36,912/Yr | $3,076/Mo | | | | Expenses: | | | Contract Services | $1200/Yr | | Taxes | $2781/Yr | | Insurance | $1200/Yr | | Maintenance & Supplies | $300/Yr | | Water and Sewer | $1600/Yr | | Total Expenses | $7,081/Yr | $590/Mo | | | | Net Income: | | | Net Income | $29,831/Yr | $2,486/Mo |
listed by:
Long Realty Companylist price: $400,000
|
|
