E Union St UNIT 5
E Union St UNIT 5, Pasadena
售價 $559,000
CA 91106 {Pasadena黃金收租地點, 3房2衛浴}
3 Beds ・2 Baths ・1,140 sqft
Location, Location, Located within ½ miles distance of Cal Tech and minutes to the Rose Bowl and Old Town Pasadena. This 2nd floor top floor unit has three bedrooms and two baths! A balcony that looks out onto lovely trees. Open and airy floor plan, the interior boasts a spacious living room dining room with sliding doors leading onto the balcony. Two side by side underground parking spaces.
詳細資訊
室內面積：1,140 sqft
土地面積：0.23 acres
建造年份：1990
房產類型：Condo
樓層：2層
車庫：No
學區：Pasadena
| 月 | 年 | |
|---|---|---|
| 估算租金 | $3,100 | $37,200 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $1,900 | $22,800 |
| 地稅 | ＄536 | ＄6,429 |
| 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 | $559,000 | 貸款 30% 頭款 | $167,700 |
|---|---|---|---|
| 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 | $6,429 | 每年地稅 | $6,429 |
| 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 | $25,046 | 淨收益 | 2,246 |
| 每年貸款費用 | $22,800 | ||
| 投資回報率 | 4% | 投資回報率 | 0.00% |
