N Neil St
N Neil St, West Covina
售價 $585,000
CA 91791 {West Covina!!! 近一萬呎地!全新翻修!! }
3 Beds ・2 Baths ・1,479 sqft
This wonderful 3 bedroom, 2 bathroom home is perfect! Recently upgraded with a new central a/c system and new central heating, located on a cul de sac in the beautiful city of West Covina, it features new copper plumbing throughout, hardwood floors throughout, a very warm and inviting fireplace and a VERY big yard! With new windows and a tankless water heater, this home is very energy efficient. Nice Recess lighting and a new electrical panel. Excellent home in an excellent location!
詳細資訊
室內面積：1,479 sqft
土地面積：9,936 sqft
建造年份：1954
房產類型：Single Family
樓層：1層
車庫：4 spaces
學區：West Covina
| 月 | 年 | |
|---|---|---|
| 估算租金 | $2,900 | $34,800 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $1,754 | $21,048 |
| 地稅 | ＄561 | ＄6,728 |
| 房屋保險 | ＄100 | ＄1,200 |
| 維修費 | ||
| 預留費用 | ＄120.83 | ＄1,450 |
| 出租管理費(租金8%) | ＄232 | ＄2,784 |
| 現金購買 | $585,000 | 貸款 30% 頭款 | $175,500 |
|---|---|---|---|
| 每年租金收益 | $34,800 | 每年租金收益 | $34,800 |
| 每年出租管理費 | $2,784 | 每年出租管理費 | $2,784 |
| 每年地稅 | $6,728 | 每年地稅 | $6,728 |
| 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 | $1,450 | 每年預留費用 | $1,450 |
| 每年HOA | $0 | 每年HOA | $0 |
| 淨收益 | $22,639 | 淨收益 | 1,591 |
| 每年貸款費用 | $21,048 | ||
| 投資回報率 | 4% | 投資回報率 | 0.00% |
Older