투자시 예상 세전 수익금은
최소
$10,000
개월 동안
,
7
입니다.
개월 동안
최대
5
$626.41
$1,367.02
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
1125
sqft
Sold before processing.
Bedrooms
Bathrooms
Floors
Year Built
1950
Flip Estimate
All Cash
Hard Money
Hard Money+ Repair Loan
Worse
Better
Purchase Price
$590,000
Purchase Closing Cost
$10,000
Finder's Fee
Cash Needed to Close
$20,000
$620,000
Rental Income
$0
Repairs
$170,000
Holding Months
7
Holding Costs
$8,260
Total Cash Needed
$798,260
Projected Resale Price
$920,000
Buyer Agent Commission
$18,400
Resale Closing Cost
$10,000
Repair Request
$10,000
Profit Before Split
$83,340
KRE Split 40%
$69,800
Net Profit on All Cash
Annual Return %
$50,004
10.74%
$590,000
$10,000
$20,000
$620,000
$0
$140,000
5
$5,900
$765,900
$980,000
$19,600
$10,000
$10,000
$174,500
$69,800
$104,700
32.81%
Worse
Better
Down Pay %
10.00%
10.00%
Down Pay Amount
$59,000
$59,000
Loan Amount
$531,000
$531,000
Monthly Mortgage
$3,540
$3,540
Total Mortgage Pay
$24,780
$17,700
Loan Fee (2%)
$10,620
$10,620
Loan Related Fees
$2,500
$2,500
Total Loan Expenses
$37,900
$30,820
Cash Needed to Close
$102,120
$102,120
Total Cash Needed
$305,160
$265,720
Profit Before Split
$45,440
$143,680
KRE Split 50%
$22,720
$71,840
Net Profit
Annual Return %
$22,720
$71,840
12.76%
64.89%
Worse
Better
Down Pay %
Down Pay Amount
10.00%
$59,000
10.00%
$59,000
Loan Amount
$671,000
$671,000
Monthly Mortgage
$4,250
$4,250
Total Mortgage Pay
$29,748
$21,248
Loan Fee (2%)
$13,420
$13,420
Loan Related Fees
$4,000
$4,000
Total Loan Expenses
$47,168
$38,668
Repair Holdback
$100,000
$100,000
Cash Needed to Close
$206,420
$206,420
Total Cash Needed
$144,428
$133,568
Profit Before Split
$36,172
$135,832
$18,086
KRE Split 50%
$67,916
Net Profit
Annual Return %
$18,086
$67,916
21.47%
122.03%
*THE FIGUERES ARE SUBJECT TO CHANGE. KIM REAL ESTATE DOES NOT GUARANTEE THE PROJECTION.
Property Location