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

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%
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%