1159 S Alfred St

투자기간

7

5

​개월

~

1159 S Alfred St, Los Angeles, CA 90035, USA

예상 연 수익률

12.78%

이상 예상

투자시 예상 세전 수익금은

최소

$10,000

개월 동안

,

7

입니다.

개월 동안

최대

5

$745.70

$1,327.84

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

2,275

sqft

1159 S Alfred St, Los Angeles, CA 90035 is a single family home that contains 2,275 sq ft and was built in 1937. It contains 3 bedrooms and 2 bathrooms. This home last sold for $1,500,000 in August 2021.

Bedrooms

3

Bathrooms

2

Floors

Year Built

6,501 sqft

1937

Flip Estimate

All Cash

Hard Money

Hard Money+ Repair Loan

Dollars

Worse

Better

Purchase Price

$1,600,000

Purchase Closing Cost

$15,000

Finder's Fee

Cash Needed to Close

$20,000

$1,635,000

Rental Income

$0

Repairs

$190,000

Holding Months

7

Holding Costs

$22,400

Total Cash Needed

$1,847,400

Projected Resale Price

$2,150,000

Buyer Agent Commission

$43,000

Resale Closing Cost

$20,000

Repair Request

$10,000

Profit Before Split

$229,600

KRE Split 40%

$161,200

Net Profit on All Cash

Annual Return %

$137,760

12.78%

$1,600,000

$15,000

$20,000

$1,635,000

$0

$170,000

5

$16,000

$1,821,000

$2,300,000

$46,000

$20,000

$10,000

$403,000

$161,200

$241,800

31.87%

Couple Talking to Each Other

Worse

Better

Down Pay %

20.00%

20.00%

Down Pay Amount

$320,000

$320,000

Loan Amount

$1,280,000

$1,280,000

Monthly Mortgage

$8,107

$8,107

Total Mortgage Pay

$56,747

$40,533

Loan Fee (2%)

$25,600

$25,600

Loan Related Fees

$2,500

$2,500

Total Loan Expenses

$84,847

$68,633

Cash Needed to Close

$383,100

$383,100

Total Cash Needed

$652,247

$609,633

Profit Before Split

$144,753

$334,367

KRE Split 50%

$72,377

$167,183

Net Profit 

Annual Return %

$72,377

$167,183

19.02%

65.82%

Worse

Better

Down Pay %

Down Pay Amount

10.00%

$160,000

10.00%

$160,000

Loan Amount

$1,610,000

$1,610,000

Monthly Mortgage

$10,197

$10,197

Total Mortgage Pay

$71,377

$50,983

Loan Fee (2%)

$32,200

$32,200

Loan Related Fees

$4,000

$4,000

Total Loan Expenses

$107,577

$87,183

Repair Holdback

$100,000

$100,000

Cash Needed to Close

$331,200

$331,200

Total Cash Needed

$324,977

$298,183

Profit Before Split

$122,023

$315,817

$61,012

KRE Split 50%

$157,908

Net Profit 

Annual Return %

$61,012

$157,908

32.18%

127.10%

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

Property Location

1159 S Alfred St, Los Angeles, CA 90035, USA

플립투자 신청하기

Thanks for submitting!