W 3rd St

W 3rd St , San Dimas

售價 $599,000

CA 91773 [全新翻修7500尺, 4房2浴!交通便利 最好學區!!]

4 Beds ・2 Baths ・ 1,639 sqft

Incredible and completely remodeled spacious suburban property in San Dimas. You will fall in love with this 1,639 sqft residence! This home has lots of charm and many extras. Quite neighborhood, great curb appeal, home is on a cul de sac, wheelchair access, newer design landscape, nice plants and palms. This home boasts an open layout, 4 large bedrooms, 2 full remodeled bathrooms with quartz countertops and tile floors, 2 detached car garage with built in storage cabinets. Entire home has gorgeous new laminate flooring. Brand new modern open kitchen with lots of gentle close cabinetry, new subway tile backsplash, quartz countertops, large dining room, stainless steel appliances included: refrigerator, stove with oven, and dishwasher. There is lots of natural lighting in the home. Recessed lighting throughout the house, New Nest A/C system, Energy saving double pane windows, Beautiful cozy brick fireplace, New Automatic Garage Door, Laundry washer & dryer hookups inside the home, New sewer line, Oversized backyard, RV access, New exterior and interior paint, New ceiling fans, Lots of extra storage space. Bonita Unified School District with excellent academic rating, centrally located to freeways, restaurants, and San Dimas City Hall. Few steps from the modernized downtown San Dimas. Do not let this gem pass you by!

詳細資訊

室內面積:1,639 sqft
土地面積:7,426 sqft
建造年份:1947
房產類型:Single Family

樓層:1層
車庫:RV Parking , Garage, Driveway, Boat, Garage Door Opener, Street, Oversized, Parking Space

學區:Bonita Unified

估算租金 $2,700 $32,400
HOA 0 0
貸款本金和利息 $2,002 $24,024
地稅 $574 $6,889
房屋保險 $100 $1,200
維修費
預留費用 $112.50 $1,350
出租管理費(租金8%) $216 $2,592
現金購買 $599,000 貸款 30% 頭款 $179,700
每年租金收益 $32,400 每年租金收益 $32,400
每年出租管理費 $2,592 每年出租管理費 $2,592
每年地稅 $6,889 每年地稅 $6,889
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 $1,350 每年預留費用 $1,350
每年HOA $0 每年HOA $0
淨收益 $20,370 淨收益 ($3,655)
每年貸款費用 $24,024
投資回報率 3% 投資回報率 0.00%
貸款金額根據頭款30%,按照4%計算,管理費租金8%,地稅假設1.15%