128 N Allen Ave UNIT 3

128 N Allen Ave UNIT 3, Pasadena

售價 $630,000

CA 91106{Pasadena near by PCC 高級公寓}

2 Beds ・3 Baths ・1,315 sqft

This contemporary style condo complex is situated in the desirable mid-central Pasadena neighborhood. It is centrally located near local recreation parks, retail shops, schools, Caltech, PCC, Old Town Pasadena, the shops on Lake Avenue, Rose Bowl Stadium, with easy access to 210 freeway and public transportation. This architectural design complex has a total of only five units. The free-flowing casual living areas link the living room, kitchen, and dining area, forming an open-plan zone, presenting an enjoyable atmosphere and a comfortable living environment. The living room features recessed lighting, a gas fireplace, engineered hardwood flooring, and the oversized windows imparting abundant of natural light. You can step outside to the back patio for peaceful contemplation or dining alfresco. The functional kitchen accentuates ultra-gloss cabinetry, stainless-steel appliances and open to the dining area. The second level boasts two bedroom suites with carpet flooring; laundry room conveniently located on the same level. There is a large rooftop terrace on the top level, providing unlimited harmonious relaxation while feeling the breeze and overlooking the mountain view. This home combines simplicity of planning with everyday living and is superbly situated to take advantage of unlimited opportunities for shopping, entertainment, relaxation and networking for an effortless lifestyle. Truly a perfect starter home and an excellent investment opportunity.

詳細資訊

室內面積:1,315 sqft
土地面積:0.18 acres

建造年份:2009
房產類型:CONDO

樓層:2層
車庫:2 spaces

學區:Pasadena

估算租金 $3,000 $36,000
HOA 0 0
貸款本金和利息 $2,100 $25,200
地稅 $604 $7,245
房屋保險 $100 $1,200
維修費
預留費用 $125 $1,500
出租管理費(租金8%) $240 $2,880
現金購買 $630,000 貸款 30% 頭款 $189,000
每年租金收益 $36,000 每年租金收益 $36,000
每年出租管理費 $2,880 每年出租管理費 $2,880
每年地稅 $7,245 每年地稅 $7,245
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 $1,500 每年預留費用 $1,500
每年HOA $0 每年HOA $0
淨收益 $23,175 淨收益 (2,025)
每年貸款費用 $25,200
投資回報率 4% 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%