Camino De Teodoro
Camino De Teodoro, Walnut
$560,000
Camino De Teodoro, Walnut
CA 91789{Walnut 全新翻修 滿分學區}
4 Beds ・ 2 Baths ・ 1,148 sqft
Location ! Location ! Location ! This comfortable house is located in the award-winning Walnut Valley United School District, which is an ideal school district ! Located in the desirable City of Walnut ! Close to parks, three major shopping centers, easy access to the 60, 57, & 71 Freeways, and near to Mt. Sac College, and Cal Poly Pomona University. This 1148 square foot home has a two-car garage with driveway parking. Bonus room turn to the office room. Great opportunity to make this unique, and cozy home your own.
Don’t miss out !
Open House
-
Sun, Sep 2910:00 AM – 12:00 PM
詳細資訊
室內面積：1,148 sqft
土地面積：4,983 sqft
建造年份：1949
房產類型：Single Family
樓層：1
車庫：4 spaces
學區：Walnut
| 月 | 年 | |
|---|---|---|
| 估算租金 | $2,800 | $33,600 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $1,200 | $14,400 |
| 地稅 | ＄537 | ＄6,440 |
| 房屋保險 | ＄100 | ＄1,200 |
| 維修費 | ||
| 預留費用 | ＄116.67 | ＄1,400 |
| 出租管理費(租金8%) | ＄224 | ＄2,688 |
| 現金購買 | $560 ,000 | 貸款 30% 頭款 | $168 ,000 |
|---|---|---|---|
| 每年租金收益 | $33,600 | 每年租金收益 | $33,600 |
| 每年出租管理費 | $2,688 | 每年出租管理費 | $2,688 |
| 每年地稅 | $6,440 | 每年地稅 | $6,440 |
| 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 | $1,400 | 每年預留費用 | $1,400 |
| 每年HOA | $0 | 每年HOA | $0 |
| 淨收益 | $21,872 | 淨收益 | $7,472 |
| 每年貸款費用 | $14,400 | ||
| 投資回報率 | 4% | 投資回報率 | 0.00% |
Older