Paseo Tepic

Paseo Tepic, West Covina

售價 $460,000

CA 91792 {West Covina近Shadow Oak Park, 三房三衛浴)

3 Beds ・3 Baths ・1,703 sqft

Resort like well-maintained complex with mature trees and landscaping with pools, spa & rec. room. Unit has been renovated a couple of years ago. Walk into bright living room with vaulted ceilings, fireplace with 1/2 inch engineered hickory wood floors and modern glass railing system and glass panels up to dining room. New lighting fixtures thruout, kitchen and baths have porcelain tile flooring and designer mosaic tiles. 2 masters on top level featuring black out-light filtering insulation blinds; 1 master with vaulted ceiling. 3rd bedroom on second level next to full bath with deep soaking tub. Kitchen has ss appliances, newer Carrara porcelain flooring, designer tiles on backsplash, quartz countertops and ceiling fan in eat-in area. Direct access attached 2-car garage with built ins. Huge laundry room on garage level perfect for storage, play room or craft room. Newer AC condenser and overflow switch, hot water heater put in 2016, electrical panel upgrade. FHA/VA approved.

詳細資訊

室內面積:1,703 sqft
土地面積:5.04 acres

建造年份:1979
房產類型:Townhouse

樓層:1層
車庫:2 spaces

學區:West Covina

估算租金 $2,900 $34,800
HOA 0 0
貸款本金和利息 $1,700 $20,400
地稅 $441 $5,290
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 $460,000 貸款 30% 頭款 $138,000
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 $5,290 每年地稅 $5,290
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 $24,076 淨收益 3,676
每年貸款費用 $20,400
投資回報率 5% 投資回報率 0.00%
貸款金額根據頭款30%,按照4%計算,管理費租金8%,地稅假設1.15%