투자시 예상 세전 수익금은
최소
$10,000
개월 동안
,
6
입니다.
개월 동안
최대
4
$429.66
$1,156.42
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
1,432
sqft
Investor special on the market for the first time in decades! This equestrian home is situated in a quiet Alta Dena neighborhood close to canyon hiking trails, schools, parks, the Rose Bowl, shopping and dining. Make an appointment to show today!
Bedrooms
4
Bathrooms
1
Floors
Year Built
9,748 sqft
1925
Flip Estimate
All Cash
Hard Money
Hard Money+ Repair Loan
Worse
Better
Purchase Price
$775,000
Purchase Closing Cost
$8,000
Finder's Fee
Cash Needed to Close
$20,000
$803,000
Rental Income
$0
Repairs
$175,000
Holding Months
6
Holding Costs
$9,300
Total Cash Needed
$987,300
Projected Resale Price
$1,100,000
Buyer Agent Commission
$22,000
Resale Closing Cost
$10,000
Repair Request
$10,000
Profit Before Split
$70,700
KRE Split 40%
$74,720
Net Profit on All Cash
Annual Return %
$42,420
8.59%
$775,000
$8,000
$20,000
$803,000
$0
$160,000
4
$6,200
$969,200
$1,200,000
$24,000
$10,000
$10,000
$186,800
$74,720
$112,080
34.69%
Worse
Better
Down Pay %
15.00%
15.00%
Down Pay Amount
$116,250
$116,250
Loan Amount
$658,750
$658,750
Monthly Mortgage
$4,172
$4,172
Total Mortgage Pay
$25,033
$16,688
Loan Fee (2%)
$13,175
$13,175
Loan Related Fees
$2,500
$2,500
Total Loan Expenses
$40,708
$32,363
Cash Needed to Close
$159,925
$159,925
Total Cash Needed
$369,258
$342,813
Profit Before Split
$29,993
$154,437
KRE Split 50%
$14,996
$77,218
Net Profit
Annual Return %
$14,996
$77,218
8.12%
67.57%
Worse
Better
Down Pay %
Down Pay Amount
15.00%
$116,250
15.00%
$116,250
Loan Amount
$818,750
$818,750
Monthly Mortgage
$5,185
$5,185
Total Mortgage Pay
$31,113
$20,742
Loan Fee (2%)
$16,375
$16,375
Loan Related Fees
$4,000
$4,000
Total Loan Expenses
$51,488
$41,117
Repair Holdback
$50,000
$50,000
Cash Needed to Close
$214,625
$214,625
Total Cash Needed
$205,038
$191,567
Profit Before Split
$19,213
$145,683
$9,606
KRE Split 50%
$72,842
Net Profit
Annual Return %
$9,606
$72,842
9.37%
114.07%
*THE FIGUERES ARE SUBJECT TO CHANGE. KIM REAL ESTATE DOES NOT GUARANTEE THE PROJECTION.
Property Location
596 Mountain View St, Altadena, CA 91001, USA