Vista Rambla Walnut

Vista Rambla Walnut

售價 $780,000

CA 91789 {恆富獨家代理 !核桃市滿分學區!!!交通便利 !全新翻修!! }

4 Beds ・3 Baths ・1,659 sqft

Up and coming beautiful Walnut 4 bedroom 3 bathroom view home with one bedroom/ bathroom downstairs. Sitting in a friendly and safe Cul-de-sac. Award winning WVUSD, CJ Morris (9/10), South Pointe (9/10) and prestigious Walnut High School (10/10) per Zillow, Greatschool and Schooldigger wedsite. Home is tastefully updated and remodeled in 2015. Tons of upgrades including newer electrical grid/panel by Tesla/ Solar City in 2018, newer energy saving recess lighting with dimmer throughout dual-pane windows, brand new Bosch dishwasher, newer flooring, newer carpet, freshly painted throughout, newer central A/C system, Quartz counter-top, stainless steel appliances. Not to mentioned this home is energy saving equipped with Tesla Powerwall 2 battery and 2.6KW DC of solar panels, owner has paid off Tesla Powerwall and solar system (about $20,000, installed in 2018). Each provide 20 year of transferable warranty and 10 year warranty. Sitting area from the private front yard and also back yard with view of parts of the origin of Walnut. Do not miss your chance to purchase this home today. All information deemed reliable but not guaranteed, buyer and buyer agents perform due diligence. Tax record shows 3 bedroom.

詳細資訊

室內面積:1,659 sqft
土地面積:7,553 sqft

建造年份:1975
房產類型:Single Family

樓層:1層
車庫:Attached Garage, 4 spaces, 400 sqft garage

學區:Walnut Valley Unified

估算租金 $3,300 $39,600
HOA 0 0
貸款本金和利息 $2,608 $31,296
地稅 $748 $8,970
房屋保險 $100 $1,200
維修費
預留費用 $137.5 $1,650
出租管理費(租金8%) $264 $3,168
現金購買 $780,000 貸款 30% 頭款 $234,000
每年租金收益 $39,600 每年租金收益 $39,600
每年出租管理費 $3,168 每年出租管理費 $3,168
每年地稅 $8,970 每年地稅 $8,970
每年保險費 $1,200 每年保險費 $1,200
每年維修費 每年維修費
每年預留費用 $1,650 每年預留費用 $1,650
每年HOA $0 每年HOA $0
淨收益 $24,612 淨收益 (6,684)
每年貸款費用 $31,296
投資回報率 3% 投資回報率 0.00%
貸款金額根據頭款30%,按照4%計算,管理費租金8%,地稅假設1.15%