Brookfield Pl

Brookfield Pl , West Covina

售價 $649,000

CA 91792 {美國著名電視台HGTV的全新翻修,地點非常好,地近一萬呎}

4 Beds ・3 Baths ・1,789 sqft

Another beautiful rehab completed by the star of HGTV”s Flip or Flop. No expense was spared on the transformation of this 4 bedroom, 3 bath home. The home is pristine and the many designer touches are highlighted by all the natural light. Whether you have a growing family or love to entertain, this home is perfect! The distressed laminate flooring throughout the home is not only beautiful, but it is easily maintained. The open kitchen is stunning and has raised panel cabinets, beautiful Quartz counter tops, a custom tiled backsplash and stainless steel appliances. The bathrooms have also been beautifully appointed with all new vanities, stainless fixtures, quartz counter tops and custom tiled showers. There are 4 good sized bedrooms with ample closet space and laminate flooring. The huge backyard features a large covered patio, new landscape, and a giant grass area that is perfect for kids or pets! Show your most discerning buyers this home, they are sure to fall in love!

詳細資訊

室內面積:1,789sqft
土地面積:10,018 sqft

建造年份:1972
房產類型:Single Family

樓層:1層
車庫:Attached Garage, 1 space

學區:West Covina

估算租金 $3,100 $37,200
HOA 0 0
貸款本金和利息 $2,200 $26,400
地稅 $622 $7,464
房屋保險 $100 $1,200
維修費
預留費用 $129.17 $1,550
出租管理費(租金8%) $248 $2,976
現金購買 $649,000 貸款 30% 頭款 $194,700
每年租金收益 $37,200 每年租金收益 $37,200
每年出租管理費 $2,976 每年出租管理費 $2,976
每年地稅 $7,464 每年地稅 $7,464
每年保險費 $1,550 每年保險費 $1,550
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 $24,011 淨收益 (2,390)
每年貸款費用 $26,400
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%