Los Cerros Dr
Los Cerros Dr,Diamond Bar
售價 $850,000
CA 91765 [鑽石吧夜景中價豪宅]
4 Beds ・3 Baths ・ 2,295 sqft
Fully renovated 4 bedroom, 3 bath home, perfect for a multi-generational family, and within the Walnut Valley School District. This home features two master bedrooms, a living room AND a family room- located on opposite sides of the home. The kitchen includes custom cabinets and quartz counters. The larger master bedroom offers a gorgeous view of the mountains, and a sliding door to your backyard. The home also has an additional room, which can be used for an office space. There are leased solar panels, new vinyl windows and 30 yr roof, new carpet in bedrooms and new flooring throughout the home. This home will NOT LAST.
詳細資訊
室內面積：2,294 sqft
土地面積：8,010 sqft
建造年份：1962
房產類型：Craftsman Single Family
樓層：1層
車庫：Attached Garage, 6 spaces
學區：Walnut Valley Unified
| 月 | 年 | |
|---|---|---|
| 估算租金 | $3,500 | $42,000 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $2,837 | $34,044 |
| 地稅 | ＄815 | ＄9,775 |
| 房屋保險 | ＄70 | ＄840 |
| 維修費 | ||
| 預留費用 | ＄145.83 | ＄1,750 |
| 出租管理費(租金8%) | ＄280 | ＄3,360 |
| 現金購買 | $850 ,000 | 貸款 30% 頭款 | $255 ,000 |
|---|---|---|---|
| 每年租金收益 | $42,000 | 每年租金收益 | $42,000 |
| 每年出租管理費 | $3,360 | 每年出租管理費 | $3,360 |
| 每年地稅 | $9,775 | 每年地稅 | $9,775 |
| 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 | $1,750 | 每年預留費用 | $1,750 |
| 每年HOA | $0 | 每年HOA | $0 |
| 淨收益 | $26,275 | 淨收益 | ($7,769) |
| 每年貸款費用 | $34,044 | ||
| 投資回報率 | 3% | 投資回報率 | 0.00% |
Older