Bull Frog Cir Walnut
660 Bull Frog Circle Walnut
售價 $799,000
CA 91789 [ 全新翻修, 室內兩千呎, 總地超過兩萬呎的最佳豪宅 ]
4 Beds ・3 Baths ・ 2,024 sqft

REDUCED HUGE AMOUNT FOR QUICK SALE. As you enter into the formal living and dining room your eyes are geared toward the high ceiling. Newer wood flooring, upgraded carpets, dual pane windows, and freshly painted interior. Terrific floor plan and plenty of natural lighting throughout. The spacious modern chef’s kitchen with granite counter, granite full back splash, recessed lighting, and stainless steel appliances opens into a separate dining area ( can also be used as a home office area). Don’t forget to check the ladder to access the attic. The family room boasts a warm and inviting fireplace. One guest bedroom and bath on the main level. Master suite with walk in closet and private bath with jet tub & double sink vanity. Beautifully upgraded bathrooms. Easy to maintain front and backyard with artificial grass and great view. 2 car garage with direct access and huge drive-way for RV parking. Cul-de-sac, close to parks and schools.
詳細資訊
室內面積:2,024 sqft
土地面積:0.48 acres
建造年份:1984
房產類型:Single Family
樓層:2層
車庫:Attached Garage
學區:Rowland Unified
| 月 | 年 | |
|---|---|---|
| 估算租金 | $3,300 | $39,600 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $3,250 | $39,000 |
| 地稅 | $766 | $9,189 |
| 房屋保險 | $67 | $804 |
| 維修費 | ||
| 預留費用 | $137.50 | $1,650 |
| 出租管理費(租金8%) | $264 | $3,168 |
| 現金購買 | $799,000 | 貸款 30% 頭款 | $239,700 |
|---|---|---|---|
| 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 | $9,189 | 每年地稅 | $9,189 |
| 每年保險費 | $804 | 每年保險費 | $804 |
| 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 | $24,790 | 淨收益 | ($14,211) |
| 每年貸款費用 | $39,000 | ||
| 投資回報率 | 3% | 投資回報率 | 0.00% |
Older