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
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%
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