
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% | | APR | 5.5% | $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 Subtype | Combination | | Number of Units | 4 | | 1 Br Units | 1 | | 2 Br Units | 1 | | 3 Br Units | 2 | | Year Built | 1948 | | Square Feet | 4293 | | Lot Square Feet | 28750 | | Stories | 1 | | Zoning | Tucson - R2 | | Tax Year | 2008 | | Capitalization Rate | 0.076 | | Gross Rent Multiplier | 11.36 | | | | 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
|
|