Dorothy St
Dorothy St , West Covina
售價 $678,000
CA 91792 [WEST COVINA!!!4房3衛浴!鄰近公園! 地約13000尺]
4 Beds ・3 Baths ・ 2,165 sqft
Original Owner first time on the market after 40+ years. Upon entering the home you will find elegant porcelain floors in the entryway. A light and sun filled living room with vaulted ceilings and a fireplace along with an open floorpan. The dining room can be formal or casual let your Buyer decide. The kitchen has newly refurbished cabinets. There is a large family room with a fireplace which is perfect for cold nights in the hills. The home features a first floor master bedroom with an ensuite bathroom, perfect for extended family. The upstairs has a second master bedroom with an ensuite bathroom and ample closet space. There are two additional bedrooms located upstairs with a shared hall bathroom. This home sits on a double l
詳細資訊
室內面積：2,165 sqft
土地面積：0.29 acres
建造年份：1976
房產類型：Townhouse
樓層：1層
車庫：Attached Garage
學區：West Covina
| 月 | 年 | |
|---|---|---|
| 估算租金 | $3,100 | $37,200 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $2,268 | $27,216 |
| 地稅 | ＄650 | ＄7,797 |
| 房屋保險 | ＄100 | ＄1,200 |
| 維修費 | ||
| 預留費用 | ＄129.17 | ＄1,550 |
| 出租管理費(租金8%) | ＄248 | ＄2,976 |
| 現金購買 | $678,000 | 貸款 30% 頭款 | $203,400 |
|---|---|---|---|
| 每年租金收益 | $37,200 | 每年租金收益 | $37,200 |
| 每年出租管理費 | $2,976 | 每年出租管理費 | $2,976 |
| 每年地稅 | $7,797 | 每年地稅 | $7,797 |
| 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 | $1,550 | 每年預留費用 | $1,550 |
| 每年HOA | $0 | 每年HOA | $0 |
| 淨收益 | $23,677 | 淨收益 | ($3,539) |
| 每年貸款費用 | $27,216 | ||
| 投資回報率 | 3% | 投資回報率 | 0.00% |
Older