Home PageProperty SearchFavorite Sites

3536 E Blacklidge Dr Includes:

  • Frame Stucco Construction
  • Electric Metered Seperately
  • Gas Metered Seperately
  • Laundry Facilities
  • Covered Parking
  • Central AC
  • Sewer Connected
  • City Water
  • Proforma Figures Presented
  • Forced Air Electric Heating
  • Fire Protection Included
Monthly P&I Estimate:
Down Payment
None 05% 10% 20% 30%40%
APR5.5%$2,413$2,292$2,172$1,930$1,689$1,448
6%$2,548$2,421$2,293$2,038$1,784$1,529
6.5%$2,686$2,552$2,418$2,149$1,880$1,612
7%$2,828$2,686$2,545$2,262$1,979$1,697
7.5%$2,972$2,823$2,674$2,377$2,080$1,783
8%$3,118$2,963$2,807$2,495$2,183$1,871

Remarks: THREE COMPLETELY RENOVATED DWELLINGS. 2 HOMES AND A DUPLEX. ALL NEW CABINETS, CARPETS, BATHS, KITCHEN APPLIANCES. PLENTY OF PARKING FOR ALL. THIS IS A NICE QUIET SETTING FOR TENANTS AND EACH HOME HAS ITS OWN YARD OFFERING LOTS OF PRIVACY. MATURE LANDSCAPING ON IRRIG SYSTEM. THIS WOULD BE GREAT OWNER OCCUPIED PROPERTY WITH RENTAL INCOME.

Directions: From Palo Verde and Blacklidge E. to Address at 3536 E. Blacklidge

  
3536 E Blacklidge Dr
Tucson, Arizona 85716

Map

Central Tucson

Lincoln Park

Property SubtypeCombination
Number of Units4
1 Br Units1
2 Br Units1
3 Br Units2
Year Built 1948
Square Feet 4293
Lot Square Feet 28750
Stories 1
ZoningTucson - R2
Tax Year2008
Capitalization Rate0.076
Gross Rent Multiplier11.36
 
Gross Income: 
Avg 1 Br Rent$550/Mo
Avg 2 Br Rent$650/Mo
Avg 3 Br Rent$1000/Mo
Gross Scheduled Rents$38,400/Yr $3,200/Mo
Vacancy Loss-$1000/Yr
Adjusted Gross Income$37,400/Yr$3,117/Mo
 
Expenses: 
Taxes$2583/Yr
Insurance$1000/Yr
Maintenance & Supplies$400/Yr
Water and Sewer$1200/Yr
Total Expenses$5,183/Yr $432/Mo
 
Net Income: 
Net Income$32,217/Yr $2,685/Mo
 
listed by:
Concept 100 Realty, Inc.

list price: $425,000




Information Deemed Reliable But Not Guaranteed

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