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

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