투자시 예상 세전 수익금은
최소
개월 동 안
,
입니다.
개월 동안
최대
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
5,194
sqft
15917 Prairie Ave is an excellent investment opportunity in the heart of Lawndale, featuring an 8-unit apartment building with a diverse unit mix. The property includes six 2-bedroom, 1-bathroom units, one 1-bedroom, 1-bathroom unit, and one studio unit, offering versatility for tenants and strong rental demand. Tenants will also benefit from ample parking, with 15 total garage spaces providing unmatched convenience. This property presents significant upside potential, boasting an 8.02% market CAP rate and an 8.85 market GRM with potential to maximize income through eligible 8.9% rent increases for every unit, making it an attractive option for investors looking to maximize returns. Priced at $237,500 per unit and $271 per square foot, it offers exceptional value with room for growth. It also features a new roof that was replaced in 2024. Conveniently located right across the street from Alondra Park Golf Course, the property is situated in a desirable area that enhances its appeal for tenants. Don’t miss this chance to own a high-performing investment property in a prime Lawndale location with excellent long-term potential!
Bedrooms
Bathrooms
Floors
Year Built
Flip Estimate
All Cash
Hard Money
Hard Money+ Repair Loan

Worse
Better
Purchase Price
Purchase Closing Cost
Finder's Fee
Cash Needed to Close
Rental Income
Repairs
Holding Months
Holding Costs
Total Cash Needed
Projected Resale Price
Buyer Agent Commission
Resale Closing Cost
Repair Request
Profit Before Split
KRE Split 40%
Net Profit on All Cash
Annual Return %

Worse
Better
Down Pay %
Down Pay Amount
Loan Amount
Monthly Mortgage
Total Mortgage Pay
Loan Fee (2%)
Loan Related Fees
Total Loan Expenses
Cash Needed to Close
Total Cash Needed
Profit Before Split
KRE Split 50%
Net Profit
Annual Return %

Worse
Better
Down Pay %
Down Pay Amount
Loan Amount
Monthly Mortgage
Total Mortgage Pay
Loan Fee (2%)
Loan Related Fees
Total Loan Expenses
Repair Holdback
Cash Needed to Close
Total Cash Needed
Profit Before Split
KRE Split 50%
Net Profit
Annual Return %
*THE FIGUERES ARE SUBJECT TO CHANGE. KIM REAL ESTATE DOES NOT GUARANTEE THE PROJECTION.
Property Location

