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
| 月 | 年 | |
|---|---|---|
| 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% |
Older