N San Dimas Canyon Rd
N San Dimas Canyon Rd,San Dimas
售價 $569,000
CA 91773 [交通中心,地大, 高分學區]
3 Beds ・2 Baths ・ 1,500 sqft
Dreams come true in this family home located on a beautiful street in San Dimas. Step in and make your way to the spacious living room and snuggle near the fireplace or head right on to the green and plush backyard. Just off that living room is a sit in dining area and the wide open kitchen. There are three bedrooms that feature custom painting and you will find them to be very comfortable with plenty of storage. The backyard has lots of room to play and entertain. This home is situated in a great neighborhood within walking distance to great schools. The two car garage allows for direct access to the house and also holds the washer and dryer area. There is an oversized driveway with possible RV / Toy Parking. You don’t want to miss out ~ so make us an offer we can’t refuse!
詳細資訊
室內面積：1,500 sqft
土地面積：8,315 sqft
建造年份：1957
房產類型：Single Family
樓層：1層
車庫：Attached Garage, 2 spaces RV Parking
學區：Bonita Unified
| 月 | 年 | |
|---|---|---|
| 估算租金 | $2,500 | $30,000 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $1,902 | $22,824 |
| 地稅 | ＄545 | ＄6,544 |
| 房屋保險 | ＄70 | ＄840 |
| 維修費 | ||
| 預留費用 | ＄104.17 | ＄1,250 |
| 出租管理費(租金8%) | ＄200 | ＄2,400 |
| 現金購買 | $569 ,000 | 貸款 30% 頭款 | $170 ,700 |
|---|---|---|---|
| 每年租金收益 | $30,000 | 每年租金收益 | $30,000 |
| 每年出租管理費 | $2,400 | 每年出租管理費 | $2,400 |
| 每年地稅 | $6,544 | 每年地稅 | $6,544 |
| 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 | $1,250 | 每年預留費用 | $1,250 |
| 每年HOA | $0 | 每年HOA | $0 |
| 淨收益 | $18,967 | 淨收益 | ($3,858) |
| 每年貸款費用 | $22,824 | ||
| 投資回報率 | 3% | 投資回報率 | 0.00% |
