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
| 月 | 年 | |
|---|---|---|
| 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% |
Older