
4118 N 1st Ave Includes: - Frame Stucco Construction
- Laundry Hookup
- Central AC
- Sewer Connected
- City Water
- Actual Figures Presented
- Forced Air Electric Heating
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,982 | $1,883 | $1,783 | $1,585 | $1,387 | $1,189 | | 6% | $2,092 | $1,988 | $1,883 | $1,674 | $1,465 | $1,255 | | 6.5% | $2,206 | $2,096 | $1,985 | $1,765 | $1,544 | $1,324 | | 7% | $2,322 | $2,206 | $2,090 | $1,858 | $1,625 | $1,393 | | 7.5% | $2,440 | $2,318 | $2,196 | $1,952 | $1,708 | $1,464 | | 8% | $2,561 | $2,433 | $2,305 | $2,049 | $1,793 | $1,537 |
Remarks: Very nice property. It has 2 units that are 3 bedroom/2 bathroom. It has 2 units that are 2 bedroom/2 bathroom and wheelchair accessible. All units have fenced yards of various sizes. 3 of 4 units have ceramic tile throughout and washers/dryers and refrigerator that convey with the property. The unit that lacks the appliances and upgraded flooring has a long term tenant. Rents total $2825/month. Tenants pay all utilities. On site parking. Directions: From Roger go N on 1st Ave. Make 1st right on side street (also called 1st Ave). Make 1st left onto paved road. Go to last building on right 4118-4 |
|
|
|
4118 N 1st Ave Tucson, Arizona 85719
Map
Central Tucson
| Property Subtype | Fourplex | | 2 Br Units | 2 | | 3 Br Units | 2 | | Studio Units | 4 | | Year Built | 1998 | | Square Feet | 3638 | | Lot Square Feet | 11220 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2008 | | Capitalization Rate | 0.086 | | Gross Rent Multiplier | 10.30 | | | | Gross Income: | | | Avg 2 Br Rent | $650/Mo | | Avg 3 Br Rent | $762/Mo | | Gross Scheduled Rents | $33,888/Yr | $2,824/Mo | | Vacancy Loss | -$3/Yr | | Adjusted Gross Income | $33,885/Yr | $2,824/Mo | | | | Expenses: | | | Taxes | $2879/Yr | | Insurance | $950/Yr | | Maintenance & Supplies | $100/Yr | | Total Expenses | $3,929/Yr | $327/Mo | | | | Net Income: | | | Net Income | $29,956/Yr | $2,496/Mo |
listed by: Home Works Real Estatelist price: $349,000
|
|