Camwood Ave
Camwood Ave,Rowland Heights
售價 $649,000
Rowland Heights 91748
[東區黃金中心便利簡約風宅] 洛杉磯羅蘭崗簡約新宅
4 Beds ・ 2 Baths ・ 1,452 sqft
Location Location Location… This stunning, remodeled single level home is ready for you! Nestled in the perfect location, this home boasts four bedrooms and two bathrooms with elegant light espresso laminate wood flooring throughout the home and brand new carpet in living room. There’s also a gorgeous custom fireplace. All windows are brand new, and the house is light and bright. All the bedrooms are abundant in size w/tons of closet space! You have a two-car garage with direct access. On top of it all this property, it has a huge enclosed back patio, perfect for a recreation room! Easy access to the 60 Freeway, shopping centers, Rowland High School, restaurants, and supermarkets. Don’t miss the opportunity to own a home in the wonderful City of Rowland Heights, California!!
詳細資訊
室內面積：1,452 sqft
土地面積：6,146 sqft
建造年份：1964
房產類型：Single Family
樓層：1層
車庫：Attached Garage – Two Door
學區：Rowland Unified
| 月 | 年 | |
|---|---|---|
| 估算租金 | $2,700 | $32,400 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $2,169 | $26,028 |
| 地稅 | ＄622 | ＄7,464 |
| 房屋保險 | ＄83 | ＄2,000 |
| 維修費 | ||
| 預留費用 | ＄91.67 | ＄1,350 |
| 出租管理費(租金8%) | ＄216 | ＄2,592 |
| 現金購買 | $649 ,000 | 貸款 30% 頭款 | $194 ,700 |
|---|---|---|---|
| 每年租金收益 | $32,400 | 每年租金收益 | $32,400 |
| 每年出租管理費 | $2,592 | 每年出租管理費 | $2,592 |
| 每年地稅 | $7,464 | 每年地稅 | $7,464 |
| 每年保險費 | $2,000 | 每年保險費 | $2,000 |
| 每年維修費 | 每年維修費 | ||
| 每年預留費用 | $1,350 | 每年預留費用 | $1,350 |
| 每年HOA | $0 | 每年HOA | $0 |
| 淨收益 | $18,995 | 淨收益 | ($7,034) |
| 每年貸款費用 | $26,028 | ||
| 投資回報率 | 3% | 投資回報率 | 0.00% |
Older