top of page

2187 E. Villa St.

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

1520

sqft

Welcome to 2187 E Villa Street, nestled in beautiful Northeast Pasadena. This home is full of charm and character and is on the market for the first time in 40 years, presenting a rare chance to own a piece of Pasadena’s storied past. As you step through the front door, you are greeted by the grandeur of high ceilings in the living room, creating an open and airy atmosphere that invites relaxation and cozy evenings spent spent with friends and family. In addition to its two comfortable bedrooms, this home boasts a versatile bonus room, perfect for a home office, playroom, or guest bedroom, adapting to your lifestyle needs. Step outside to discover a beautiful backyard oasis. The tranquil setting is perfect for dining al fresco under the stars, surrounded by lush greenery and the scent of citrus fruit trees. It's an ideal space for morning coffee, weekend barbecue, or simply unwinding in your private garden. Located in Northeast Pasadena, this home offers an environment where families can thrive and feel at ease. Just a short stroll away, you’ll find a variety of delightful local restaurants and cafes, offering everything from casual brunch spots to fine dining experiences. Pasadena’s rich culinary scene is right at your doorstep. For nature lovers, the proximity to stunning hiking trails provides endless opportunities to explore Pasadena’s natural beauty. Whether it’s a weekend hike or a daily walk, the scenic landscapes are yours to enjoy. Easy access to freeways makes daily errands and commutes are effortless, enhancing the appeal of this well-located home. Owning this home means becoming part of Pasadena’s vibrant community, enjoying the benefits of a safe neighborhood, and having easy access to all the natural beauty the area has to offer. It’s a chance to start your homeownership journey in a place that feels uniquely yours.

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