투자시 예상 세전 수익금은
최소
$10,000
개월 동안
,
6
입니다.
개월 동안
최대
4
$512.60
$1,231.16
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
1,318
sqft
ATTENTION ALL INVESTORS! Highland Park *90042* GREAT Income Potential! AMAZING INVESTMENT OPPORTUNITY! Located in historic Highland Park, this traditional style 3-bedroom, 3-bath home is a true diamond in the rough. Nestled on the border of Eagle Rock, just 3 blocks away from Occidental College, this up-and-coming neighborhood is in the midst of a revitalization! As you enter, you are greeted with great vaulted ceilings and an open concept kitchen to living room that is perfect for hosting or entertaining. This property is perfect for the growing family, with a split layout and 2 bedrooms providing en-suite bathrooms. Great value for your dollar if your looking for a home to remodel with your own taste of design. This property is just steps away from York Blvd. with culinary restaurants, art galleries, vintage boutiques, trendy pubs, Highland Park bowl, York Park and one of LA's best social and art scenes. If you're looking for a character home in an incredible location at a GREAT price, look no further! ***PENDING COURT CONFIRMATION*** COURT HEARING SCHEDULED FOR January 11th, 2022*** 111 N Hill St. Los Angeles Ca, 90012***Stanley Mosk Dept.-2D***
Bedrooms
3
Bathrooms
3
Floors
Year Built
5,201 sqft
1913
Flip Estimate
All Cash
Hard Money
Hard Money+ Repair Loan
Worse
Better
Purchase Price
$900,000
Purchase Closing Cost
$10,000
Finder's Fee
Cash Needed to Close
$15,000
$925,000
Rental Income
$0
Repairs
$120,000
Holding Months
6
Holding Costs
$10,800
Total Cash Needed
$1,055,800
Projected Resale Price
$1,200,000
Buyer Agent Commission
$24,000
Resale Closing Cost
$10,000
Repair Request
$20,000
Profit Before Split
$90,200
KRE Split 40%
$84,720
Net Profit on All Cash
Annual Return %
$54,120
10.25%
$900,000
$10,000
$15,000
$925,000
$0
$100,000
4
$7,200
$1,032,200
$1,300,000
$26,000
$10,000
$20,000
$211,800
$84,720
$127,080
36.93%
Worse
Better
Down Pay %
15.00%
15.00%
Down Pay Amount
$135,000
$135,000
Loan Amount
$765,000
$765,000
Monthly Mortgage
$4,781
$4,781
Total Mortgage Pay
$28,688
$19,125
Loan Fee (2%)
$15,300
$15,300
Loan Related Fees
$2,000
$2,000
Total Loan Expenses
$45,988
$36,425
Cash Needed to Close
$177,300
$177,300
Total Cash Needed
$336,788
$303,625
Profit Before Split
$44,213
$175,375
KRE Split 50%
$22,106
$87,688
Net Profit
Annual Return %
$22,106
$87,688
13.13%
86.64%
Worse
Better
Down Pay %
Down Pay Amount
15.00%
$135,000
15.00%
$135,000
Loan Amount
$865,000
$865,000
Monthly Mortgage
$5,406
$5,406
Total Mortgage Pay
$32,438
$21,625
Loan Fee (2%)
$17,300
$17,300
Loan Related Fees
$4,000
$4,000
Total Loan Expenses
$53,738
$42,925
Repair Holdback
$50,000
$50,000
Cash Needed to Close
$231,300
$231,300
Total Cash Needed
$224,538
$210,125
Profit Before Split
$36,463
$168,875
$18,231
KRE Split 50%
$84,438
Net Profit
Annual Return %
$18,231
$84,438
16.24%
120.55%
*THE FIGUERES ARE SUBJECT TO CHANGE. KIM REAL ESTATE DOES NOT GUARANTEE THE PROJECTION.
Property Location
5152 Range View Ave, Los Angeles, CA 90042, USA