
9004 E Spanyard Ct Includes: - Frame Stucco Construction
- Electric Metered Seperately
- Gas Metered Seperately
- Laundry Hookup
- Covered Parking
- Central AC
- Sewer Connected
- City Water
- Proforma Figures Presented
- Heat Pump Heating
- Fence
- Fire Protection Included
Monthly P&I Estimate:
| | Down Payment | | | None | 05% | 10% | 20% | 30% | 40% | | APR | 5.5% | $1,462 | $1,389 | $1,316 | $1,170 | $1,023 | $877 | | 6% | $1,544 | $1,467 | $1,389 | $1,235 | $1,081 | $926 | | 6.5% | $1,628 | $1,546 | $1,465 | $1,302 | $1,139 | $977 | | 7% | $1,713 | $1,627 | $1,542 | $1,371 | $1,199 | $1,028 | | 7.5% | $1,800 | $1,710 | $1,620 | $1,440 | $1,260 | $1,080 | | 8% | $1,889 | $1,795 | $1,700 | $1,512 | $1,323 | $1,134 |
Remarks: Immaculate,luxurious duplex built in 2005. 1294 sqft 2bd/2bth units each w/2car gar. 9' ceilings, oak cabinets,upgraded carpet & ceramic tile, skylites,numerous upgrades incl all elec. appl. incl. microwave, private entry yards. Directions: East on Golf Links from Camino Seco to Golf Links Casitas on North side of street. |
|
|
|
9004 E Spanyard Ct Tucson, Arizona 85710
Map
East Tucson Golf Links Villas
| Property Subtype | Duplex | | 2 Br Units | 2 | | Year Built | 2005 | | Square Feet | 2588 | | Lot Square Feet | 12060 | | Stories | 1 | | Zoning | Tucson - O3 | | Tax Year | 2008 | | Capitalization Rate | 0.063 | | Gross Rent Multiplier | 12.55 | | | | Gross Income: | | | Avg 2 Br Rent | $900/Mo | | Gross Scheduled Rents | $21,600/Yr | $1,800/Mo | | Vacancy Loss | -$1080/Yr | | Adjusted Gross Income | $20,520/Yr | $1,710/Mo | | | | Expenses: | | | Taxes | $3122/Yr | | Insurance | $600/Yr | | Maintenance & Supplies | $500/Yr | | Total Expenses | $4,222/Yr | $352/Mo | | | | Net Income: | | | Net Income | $16,298/Yr | $1,358/Mo |
listed by: REALCOlist price: $257,500
|
|