1134 Isabel St

투자기간

8

6

​개월

~

1134 Isabel St, Los Angeles, CA 90065, USA

예상 연 수익률

22.67%

이상 예상

투자시 예상 세전 수익금은

최소

$10,000

개월 동안

,

8

입니다.

개월 동안

최대

6

$1,511.47

$2,360.22

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

1,036

sqft

Great opportunity for an investor. Home adjacent to the Mount Washington Community. Property is ready to fix and reconstruct to your liking. Great neighborhood close to Downtown LA.

Bedrooms

3

Bathrooms

1

Floors

Year Built

2,966 sqft

1915

Flip Estimate

All Cash

Hard Money

Hard Money+ Repair Loan

Dollars

Worse

Better

Purchase Price

$650,000

Purchase Closing Cost

$10,000

Finder's Fee

Cash Needed to Close

$15,000

$675,000

Rental Income

$0

Repairs

$230,000

Holding Months

8

Holding Costs

$10,400

Total Cash Needed

$915,400

Projected Resale Price

$1,200,000

Buyer Agent Commission

$24,000

Resale Closing Cost

$10,000

Repair Request

$20,000

Profit Before Split

$230,600

KRE Split 40%

$140,480

Net Profit on All Cash

Annual Return %

$138,360

22.67%

$650,000

$10,000

$15,000

$675,000

$0

$210,000

6

$7,800

$892,800

$1,300,000

$26,000

$10,000

$20,000

$351,200

$140,480

$210,720

47.20%

Couple Talking to Each Other

Worse

Better

Down Pay %

15.00%

15.00%

Down Pay Amount

$97,500

$97,500

Loan Amount

$552,500

$552,500

Monthly Mortgage

$3,453

$3,453

Total Mortgage Pay

$27,625

$20,719

Loan Fee (2%)

$11,050

$11,050

Loan Related Fees

$2,000

$2,000

Total Loan Expenses

$40,675

$33,769

Cash Needed to Close

$135,550

$135,550

Total Cash Needed

$403,575

$374,069

Profit Before Split

$189,925

$317,431

KRE Split 50%

$94,963

$158,716

Net Profit 

Annual Return %

$94,963

$158,716

35.30%

84.86%

Worse

Better

Down Pay %

Down Pay Amount

15.00%

$97,500

15.00%

$97,500

Loan Amount

$762,500

$762,500

Monthly Mortgage

$4,766

$4,766

Total Mortgage Pay

$38,125

$28,594

Loan Fee (2%)

$15,250

$15,250

Loan Related Fees

$4,000

$4,000

Total Loan Expenses

$57,375

$47,844

Repair Holdback

$50,000

$50,000

Cash Needed to Close

$191,750

$191,750

Total Cash Needed

$190,275

$178,144

Profit Before Split

$173,225

$303,356

$86,613

KRE Split 50%

$151,678

Net Profit 

Annual Return %

$86,613

$151,678

68.28%

170.29%

*THE FIGUERES ARE SUBJECT TO CHANGE. KIM REAL ESTATE DOES NOT GUARANTEE THE PROJECTION.

Property Location

1134 Isabel St, Los Angeles, CA 90065, USA

플립투자 신청하기

Thanks for submitting!