top of page

13080 Pacific Promenade #302

투자기간

6

8

​개월

~

예상 연 수익률

0.00%

이상 예상

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

1652

sqft

Exquisite and remodeled two story condo, facing a quiet tree lined street. With one shared wall, this unit offers an abundance of natural light and beautiful tree views from all rooms. The open concept kitchen features stainless steel appliances and a center island with breakfast bar seating. Perfect for entertaining, the kitchen opens into the dining area and living room with a fireplace, recessed lights and wine cooler. The primary suite highlights a walk-in closet, dual vanity and a shower with a separate soaking tub. Generous amounts of storage space fill the unit with large closets in each room and a storage area under the stairs. A bonus room upstairs can be used as an office, play room, etc. Enjoy two private balconies, one off the dining area and one shared balcony from both spacious bedrooms. The communal outdoor area just off the elevator on the first floor makes great for gatherings. Guest parking onsite with EV charging for the unit's side-by-side parking spots. Extra large storage unit also located on first level. Located in the heart of phase 1 next door to the Centerpoint Club for easy access to swimming, the gym, and business center yet a short walk to phase 2 for shopping, dining, and the Resort. Lowest HOA in Playa Vista.

Bedrooms

Bathrooms

Floors

Year Built

Flip Estimate

All Cash

Hard Money

Hard Money+ Repair Loan

Dollars

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

Couple Talking to Each Other

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

플립투자 신청하기

Thanks for submitting!

logo_white.png

Tel : 213-257-1941

Email : wonniekim@yahoo.com

• 투자자는 각 투자 상품에 대하여 회사로부터 충분한 설명을 받을 권리가 있으며, 투자 전 상품 설명서 및 약관 등을 반드시 읽어보시기 바랍니다.

• 일부 투자 상품은 원금의 손실이 발생할 수 있으며, 그 손실은 투자자에게 귀속됩니다.

• 투자 상품별 유의사항은 각 상품별 안내에서 확인하시기 바랍니다.

© 2023 Kim Real Estate

bottom of page