Silver Cloud Dr
Silver Cloud Dr,Diamond Bar
售價 $720,000
CA 91765 [鑽石吧黃金地段平價宅]
4 Beds ・3 Baths ・ 1,829 sqft
Beautiful home in S diamond bar. Walnut Valley School District within Walking Distance to Diamond bar High School and Castle Rock Elementary School. 4 Large Bedrooms and 2.5 Bathrooms. Big living Room and Family Room. Remodeled Kitchen with Newly upgraded cabinets, corian countertops and Appliances. Dual pane windows throughout. Huge usable Backyard potential to build a Swimming pool. Very Convenient location to Hmart and shopping centers. Easy commute to Orange county and LA and San Bernardino County.
詳細資訊
室內面積：1,829 sqft
土地面積：10,384 sqft
建造年份：1964
房產類型：Single Family
樓層：2層
車庫：Attached Garage, 2 spaces
學區：Walnut Valley Unified
| 月 | 年 | |
|---|---|---|
| 估算租金 | $3,000 | $36,000 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $2,403 | $28,836 |
| 地稅 | ＄690 | ＄8,280 |
| 房屋保險 | ＄67 | ＄804 |
| 維修費 | ||
| 預留費用 | ＄125 | ＄1,500 |
| 出租管理費(租金8%) | ＄240 | ＄2,880 |
| 現金購買 | $720 ,000 | 貸款 30% 頭款 | $216 ,000 |
|---|---|---|---|
| 每年租金收益 | $36,000 | 每年租金收益 | $36,000 |
| 每年出租管理費 | $2,880 | 每年出租管理費 | $2,880 |
| 每年地稅 | $8,280 | 每年地稅 | $8,280 |
| 每年保險費 | $804 | 每年保險費 | $804 |
| 每年維修費 | 每年維修費 | ||
| 每年預留費用 | $1,500 | 每年預留費用 | $1,500 |
| 每年HOA | $0 | 每年HOA | $0 |
| 淨收益 | $22,536 | 淨收益 | ($6,300) |
| 每年貸款費用 | $28,836 | ||
| 投資回報率 | 3% | 投資回報率 | 0.00% |
Older