Delores St
Delores St, West Covina
售價 $649,000
CA 91792 [West Covina , 無視角完美VIEW, 附帶游泳池]
4 Beds ・2 Baths ・ 1,688 sqft
Welcome to the Beautiful hilltop home with breathtaking panoramic view in West Covina! Shining single level home with 4 bedrooms, 2 full bathrooms, a fresh coat of paint and new flooring and new flooring. Spacious master suite has a retreat, an sunken tub with shower. Sub bathroom has double vanities. Upgraded kitchen with 5-burner gas stove. Enjoy city light and mountain views in backyard with covered patio and swimming pool! The property is completely landscaped with automatic sprinklers. Few steps to green parks and shopping centers (Target / The Home Depot).
詳細資訊
室內面積：1,688 sqft
土地面積：6,568 sqft
建造年份：1976
房產類型：Single Family
樓層：1層
車庫：2 spaces
學區：Other
| 月 | 年 | |
|---|---|---|
| 估算租金 | $2,800 | $33,600 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $2,169 | $26,028 |
| 地稅 | ＄622 | ＄7,464 |
| 房屋保險 | ＄70 | ＄840 |
| 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 | $649,000 | 貸款 30% 頭款 | $194,700 |
|---|---|---|---|
| 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 | $7,464 | 每年地稅 | $7,464 |
| 每年保險費 | $840 | 每年保險費 | $840 |
| 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 | $21,209 | 淨收益 | ($4,820) |
| 每年貸款費用 | $26,028 | ||
| 投資回報率 | 3% | 投資回報率 | 0.00% |
Older