Tomas Ct
Tomas Ct , Rowland Heights
售價 $699,000
CA 91748 [羅蘭崗Location Location Location! 全新翻新最佳環境!]
4 Beds ・3 Baths ・ 2,131 sqft
Gorgeous and Lovely Two Story Home. 4 Bedrooms and 3 Bathrooms. One bedroom and one bathroom in main floor. New interior paint. New laminated wood floor in living room, formal dining room and family room. Family room with fireplace, french door and bar area. Gourmet Kitchen with corian counter tops and recessed lighting. Large master suite. Title roof. Central air conditioning. No Mello Roos Tax and No HOA Fee. Very convenient location. Walking distance to “YES” Shopping center, Chinese super market, bank and restaurants.
詳細資訊
室內面積：2,131 sqft
土地面積：5,170 sqft
建造年份：1986
房產類型：Single Family
樓層：2層
車庫：Attached Garage
學區：Rowland Unified
| 月 | 年 | |
|---|---|---|
| 估算租金 | $3,100 | $37,200 |
| HOA | 0 | 0 |
| 貸款本金和利息 | $2,333 | $27,996 |
| 地稅 | ＄670 | ＄8,039 |
| 房屋保險 | ＄100 | ＄1,200 |
| 維修費 | ||
| 預留費用 | ＄129.17 | ＄1,550 |
| 出租管理費(租金8%) | ＄248 | ＄2,976 |
| 現金購買 | $699,000 | 貸款 30% 頭款 | $209,700 |
|---|---|---|---|
| 每年租金收益 | $37,200 | 每年租金收益 | $37,200 |
| 每年出租管理費 | $2,976 | 每年出租管理費 | $2,976 |
| 每年地稅 | $8,039 | 每年地稅 | $8,039 |
| 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 | $1,550 | 每年預留費用 | $1,550 |
| 每年HOA | $0 | 每年HOA | $0 |
| 淨收益 | $23,436 | 淨收益 | ($4,561) |
| 每年貸款費用 | $27,996 | ||
| 投資回報率 | 3% | 投資回報率 | 0.00% |
Older