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
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
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

