Purple Jasmine
Purple Jasmine, Irvine
$1,288,000
68 Purple Jasmine,
Irvine, CA 92620
4 Beds ・ 4 Baths ・ 2,802 sqft

Enjoy open living in this Magnolia Residence 3 home, located in Irvine’s highly desirable Cypress Village neighborhood. 68 Purple Jasmine offers remarkable upgrades which include Provenza Moon Shadow Oak Floors and a spacious downstairs Junior Suite. The Chef’s kitchen features Kitchen Aid stainless steel appliances, granite counter tops with a full backsplash, sizable island and walk in pantry. Upstairs, the grand master bedroom has double French doors that open to a Juliet balcony and an ample sized walk in closet. The luxurious master bath is upgraded with marble counters and a marble lined bathtub. A dual sized vanity and custom shower with rain shower head finishes off the amazing master bath. Other custom upgrades include plantation shutters and added recessed lighting. The professionally landscaped backyard includes pavers, mature citrus trees and space to relax or entertain. The community offers access to first class amenities within walking distance to resort style pools, spas, parks, sport courts, community center, highly ranked Irvine schools, and Jeffrey Open Space Trail.
詳細資訊
室內面積:2,802 sqft
土地面積:3,746 sqft
建造年份:2014
房產類型:Contemporary Single Family
樓層:2
車庫:4
學區:Elementary school: Cypress, Middle school: Jeffrey Trail, High school: Irvine, School district: Irvine Unified
| 月 | 年 | |
|---|---|---|
| 估算租金 | $2,200 | $26,400 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $1,773 | $21,276 |
| 地稅 | $500 | $6,000 |
| 房屋保險 | $500 | $6,000 |
| 維修費 | $500 | $6,000 |
| 預留費用 | $500 | $6,000 |
| 出租鬼理費(租金8%) | $500 | $6,000 |
| 現金購買 | $595 ,000 | 貸款 30% 頭款 | $297 ,500 |
|---|---|---|---|
| 每年租金收益 | $33,600 | 每年租金收益 | $33,600 |
| 每年出租管理費 | $2,016 | 每年出租管理費 | $24,648 |
| 每年地稅 | $8,868 | 每年地稅 | $2,016 |
| 每年保險費 | $8,868 | 每年保險費 | $2,016 |
| 每年維修費 | $1,400 | 每年維修費 | $8,868 |
| 每年預留費用 | $500 | 每年預留費用 | $1,400 |
| 每年HOA | 每年HOA | $500 | |
| 淨收益 | $20,816 | 淨收益 | $5,036 |
| 每年貸款費用 | $5,036 | ||
| 投資回報率 | 0.03% | 投資回報率 | 0.00% |
