Springport Drive
Springport Dr, Rowland Heights
$618,000
19554 Springport Dr,
Rowland Heights, CA 91748
4 Beds ・ 2 Baths ・ 1,288 sqft
Upon entry you will appreciate this light, bright, open single story gem. This beautiful North facing property has been completely remodeled. The new kitchen features quartz countertops, stainless steel appliances, and a large island for cooking, dining and entertaining guests. Prepare large meals on the new stainless steel 5 burner gas range and relax on the new back patio and private, large back yard. Low maintenance and weather resistant landscaping, only requires watering maybe once a month. Sprinklers are also installed. This 4 bedroom, 2 bath home is nestled in the quiet yet vibrant neighborhood of Rowland Heights. Walking distance to award-winning school district offers Blue Ribbon Shelyn Elementary, 2017 Gold Ribbon recipients Alvarado Intermediate and Gold Ribbon John A. Rowland High School. You are just steps away from Fairway Plaza Shopping Center and Canyon Point Market Place which offers 168 Market, Stater Bros Market, East West Bank, Wells Fargo, McDonalds, Starbucks, Daiso, restaurants and other amenities. WILL NOT LAST!!!
詳細資訊
室內面積：1,288 sqft
土地面積：5,841 sqft
建造年份：1973
房產類型：Single Family
樓層：1
車庫：2
學區：Elementary school: Shelyn, Middle school: Alvarado, High school: Rowland, School district: Rowland 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% |
