E Cortez St
E Cortez St , West Covina
售價 $618,000
CA 91791 [WEST COVINA!!!3房2衛浴!鄰近cortez park! 地9500尺]
3 Beds ・2 Baths ・ 1,524 sqft
Beautiful Home in one of the finest West Covina locations. Gorgeous large lot with RV gated parked area and plenty of room for kids to play! Cozy Fireplace in the living room. Fresh open kitchen design allows for modern day family living with newer built in appliances, Quartz counter tops, recessed light, and large breakfast bar . This home features include Copper plumbing, Central AC/Heat, fresh paint, new carpet and new laminate hardwood floors throughout. Ready to move in for the Holidays… a gift great for the Entire family. Come see today this wonderful family home.!!
詳細資訊
室內面積：1,524 sqft
土地面積：9,530 sqft
建造年份：1977
房產類型：Single Family
樓層：1層
車庫：Attached Garage, 4 spaces RV Parking
學區：West Covina
| 月 | 年 | |
|---|---|---|
| 估算租金 | $2,800 | $33,600 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $2,065 | $24,780 |
| 地稅 | ＄592 | ＄7,107 |
| 房屋保險 | ＄100 | ＄1,200 |
| 維修費 | ||
| 預留費用 | ＄116.67 | ＄1,40 |
| 出租管理費(租金8%) | ＄224 | ＄2,688 |
| 現金購買 | $618,000 | 貸款 30% 頭款 | $185,400 |
|---|---|---|---|
| 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 | $7,107 | 每年地稅 | $7,107 |
| 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 | $21,205 | 淨收益 | ($3,575) |
| 每年貸款費用 | $24,780 | ||
| 投資回報率 | 3% | 投資回報率 | 0.00% |
Older