투자시 예상 세전 수익금은
최소
$10,000
개월 동안
,
6
입니다.
개월 동안
최대
8
$12,345
$12,345
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
1,362
sqft
Probate Sale - Investor fixer opportunity-six units in bungalow style buildings, singles no bedrooms all with 1-bathroom, Needs lots of work but there is lots of up side potential a great opportunity for something special, zoning is R-3 the lot size is 6412 sq. ft. This property is located close to Martin Luther King Jr. hospital, shopping center and public transportation, easy access to downtown Los Angeles, 105, 10, and the 110 freeways. There is a 7-unit probate property for sale at 12116 S. Willowbrook Ave and a probate single-family home for sale at 12120 Willow brook Ave, great income potential if all bought together.
Bedrooms
Bathrooms
Floors
Year Built
Flip Estimate
All Cash
Hard Money
Hard Money+ Repair Loan
Worse
Better
Purchase Price
$1,350,000
Purchase Closing Cost
$1,350,000
Finder's Fee
Cash Needed to Close
$1,350,000
$1,350,000
Rental Income
$1,350,000
Repairs
$1,350,000
Holding Months
$1,350,000
Holding Costs
$1,350,000
Total Cash Needed
$1,350,000
Projected Resale Price
$1,350,000
Buyer Agent Commission
$1,350,000
Resale Closing Cost
$1,350,000
Repair Request
$1,350,000
Profit Before Split
$1,350,000
KRE Split 40%
$1,350,000
Net Profit on All Cash
Annual Return %
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
$1,350,000
Worse
Better
Down Pay %
$1,350,000
$1,350,000
Down Pay Amount
$1,350,000
$1,350,000
Loan Amount
$1,350,000
$1,350,000
Monthly Mortgage
$1,350,000
$1,350,000
Total Mortgage Pay
$1,350,000
$1,350,000
Loan Fee (2%)
$1,350,000
$1,350,000
Loan Related Fees
$1,350,000
$1,350,000
Total Loan Expenses
$1,350,000
$1,350,000
Cash Needed to Close
$1,350,000
$1,350,000
Total Cash Needed
$1,350,000
$1,350,000
Profit Before Split
$1,350,000
$1,350,000
KRE Split 50%
$1,350,000
$1,350,000
Net Profit
Annual Return %
$1,350,000
$1,350,000
$1,350,000
$1,350,000
Worse
Better
Down Pay %
Down Pay Amount
$1,350,000
$1,350,000
$1,350,000
$1,350,000
Loan Amount
$1,350,000
$1,350,000
Monthly Mortgage
$1,350,000
$1,350,000
Total Mortgage Pay
$1,350,000
$1,350,000
Loan Fee (2%)
$1,350,000
$1,350,000
Loan Related Fees
$1,350,000
$1,350,000
Total Loan Expenses
$1,350,000
$1,350,000
Repair Holdback
$1,350,000
$1,350,000
Cash Needed to Close
$1,350,000
$1,350,000
Total Cash Needed
$1,350,000
$1,350,000
Profit Before Split
$1,350,000
$1,350,000
$1,350,000
KRE Split 50%
$1,350,000
Net Profit
Annual Return %
$1,350,000
$1,350,000
$1,350,000
$1,350,000
*THE FIGUERES ARE SUBJECT TO CHANGE. KIM REAL ESTATE DOES NOT GUARANTEE THE PROJECTION.
Property Location