투자시 예상 세전 수익금은
최소
$10,000
개월 동안
,
7
입니다.
개월 동안
최대
5
$745.70
$1,327.84
투자자 보호
김원석 부동산 연대 보증
시공사 책임 준공 및 미이행 시 채무 인수
전담 관리 팀 배정
상시 업데이트
Property Description
Property Details
Property Type
Size
2,275
sqft
1159 S Alfred St, Los Angeles, CA 90035 is a single family home that contains 2,275 sq ft and was built in 1937. It contains 3 bedrooms and 2 bathrooms. This home last sold for $1,500,000 in August 2021.
Bedrooms
3
Bathrooms
2
Floors
Year Built
6,501 sqft
1937
Flip Estimate
All Cash
Hard Money
Hard Money+ Repair Loan
Worse
Better
Purchase Price
$1,600,000
Purchase Closing Cost
$15,000
Finder's Fee
Cash Needed to Close
$20,000
$1,635,000
Rental Income
$0
Repairs
$190,000
Holding Months
7
Holding Costs
$22,400
Total Cash Needed
$1,847,400
Projected Resale Price
$2,150,000
Buyer Agent Commission
$43,000
Resale Closing Cost
$20,000
Repair Request
$10,000
Profit Before Split
$229,600
KRE Split 40%
$161,200
Net Profit on All Cash
Annual Return %
$137,760
12.78%
$1,600,000
$15,000
$20,000
$1,635,000
$0
$170,000
5
$16,000
$1,821,000
$2,300,000
$46,000
$20,000
$10,000
$403,000
$161,200
$241,800
31.87%
Worse
Better
Down Pay %
20.00%
20.00%
Down Pay Amount
$320,000
$320,000
Loan Amount
$1,280,000
$1,280,000
Monthly Mortgage
$8,107
$8,107
Total Mortgage Pay
$56,747
$40,533
Loan Fee (2%)
$25,600
$25,600
Loan Related Fees
$2,500
$2,500
Total Loan Expenses
$84,847
$68,633
Cash Needed to Close
$383,100
$383,100
Total Cash Needed
$652,247
$609,633
Profit Before Split
$144,753
$334,367
KRE Split 50%
$72,377
$167,183
Net Profit
Annual Return %
$72,377
$167,183
19.02%
65.82%
Worse
Better
Down Pay %
Down Pay Amount
10.00%
$160,000
10.00%
$160,000
Loan Amount
$1,610,000
$1,610,000
Monthly Mortgage
$10,197
$10,197
Total Mortgage Pay
$71,377
$50,983
Loan Fee (2%)
$32,200
$32,200
Loan Related Fees
$4,000
$4,000
Total Loan Expenses
$107,577
$87,183
Repair Holdback
$100,000
$100,000
Cash Needed to Close
$331,200
$331,200
Total Cash Needed
$324,977
$298,183
Profit Before Split
$122,023
$315,817
$61,012
KRE Split 50%
$157,908
Net Profit
Annual Return %
$61,012
$157,908
32.18%
127.10%
*THE FIGUERES ARE SUBJECT TO CHANGE. KIM REAL ESTATE DOES NOT GUARANTEE THE PROJECTION.
Property Location
1159 S Alfred St, Los Angeles, CA 90035, USA