2047 Delores St
2047 Delores St, West Covina
售價 $618,000
CA 91792 {West Covina 恆富獨家代理夜景全新翻修}
4 Beds ・2 Baths ・ 1,688 sqft

Rare opportunity to own a lovely one story home in West Covina boarder line Walnut. Bright vaulted high ceiling provides airy circulation and abundant of natural sun light. Spacious open floor plan boosts with 4 bedroom and 2 bathrooms. Master bedroom and master bathroom were tastefully remodeled. Laminate flooring through out except living room with durable tiles. Interior was just nicely painted with warm blue and white color scheme. Recess lighting in living room and kitchen area. Nestthermostat. Garage is spacious with extra room for storage. Inviting large backyard with enclosed patio readied for quests and families gathering. Not to mention there is beautiful greenbelt in the area to exercise or walk your dog. Walking distance to Shadow Oak park where you can get a 180 degree view of the West Covina. Close to shopping and major freeways.
詳細資訊
室內面積:1,688 sqft
土地面積:8,193 sqft
建造年份:1976
房產類型:Single Family
樓層:1層
車庫:Attached Garage
學區:Rowland Unified
| 月 | 年 | |
|---|---|---|
| 估算租金 | $2,900 | $34,800 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $2,065 | $24,780 |
| 地稅 | $592 | $7,107 |
| 房屋保險 | $67 | $804 |
| 維修費 | ||
| 預留費用 | $120.83 | $1,450 |
| 出租管理費(租金8%) | $232 | $2,784 |
| 現金購買 | $618,000 | 貸款 30% 頭款 | $185,400 |
|---|---|---|---|
| 每年租金收益 | $34,800 | 每年租金收益 | $34,800 |
| 每年出租管理費 | $2,784 | 每年出租管理費 | $2,784 |
| 每年地稅 | $7,107 | 每年地稅 | $7,107 |
| 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 | $1,450 | 每年預留費用 | $1,450 |
| 每年HOA | $0 | 每年HOA | $0 |
| 淨收益 | $22,655 | 淨收益 | ($2,125) |
| 每年貸款費用 | $24,780 | ||
| 投資回報率 | 3% | 投資回報率 | 0.00% |
Older