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

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%
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%