투자시 예상 세전 수익금은
최소
$10,000
개월 동안
,
6
입니다.
개월 동안
최대
4
$794.92
$1,518.90
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
1,488
sqft
Fantastic opportunity to own in beautiful Altadena. This 3 bed home offers a thought out floor plan with spacious common spaces and bedrooms. There are Spanish character details in the living room and dining room and some hardwood floors visible. In addition, there is a laundry room adjacent to the kitchen with access to the backyard, a good sized backyard and a detached garage. So many possibilities to make this your own sweet home. Run don't walk to see this great property!
Bedrooms
3
Bathrooms
1
Floors
Year Built
5,758 sqft
1925
Flip Estimate
All Cash
Hard Money
Hard Money+ Repair Loan
Worse
Better
Purchase Price
$850,000
Purchase Closing Cost
$10,000
Finder's Fee
Cash Needed to Close
$15,000
$875,000
Rental Income
$0
Repairs
$170,000
Holding Months
6
Holding Costs
$10,200
Total Cash Needed
$1,055,200
Projected Resale Price
$1,250,000
Buyer Agent Commission
$25,000
Resale Closing Cost
$10,000
Repair Request
$20,000
Profit Before Split
$139,800
KRE Split 40%
$104,480
Net Profit on All Cash
Annual Return %
$83,880
15.90%
$850,000
$10,000
$15,000
$875,000
$0
$150,000
4
$6,800
$1,031,800
$1,350,000
$27,000
$10,000
$20,000
$261,200
$104,480
$156,720
45.57%
Worse
Better
Down Pay %
15.00%
15.00%
Down Pay Amount
$127,500
$127,500
Loan Amount
$722,500
$722,500
Monthly Mortgage
$4,516
$4,516
Total Mortgage Pay
$27,094
$18,063
Loan Fee (2%)
$14,450
$14,450
Loan Related Fees
$2,000
$2,000
Total Loan Expenses
$43,544
$34,513
Cash Needed to Close
$168,950
$168,950
Total Cash Needed
$376,244
$343,813
Profit Before Split
$96,256
$226,688
KRE Split 50%
$48,128
$113,344
Net Profit
Annual Return %
$48,128
$113,344
25.58%
98.90%
Worse
Better
Down Pay %
Down Pay Amount
15.00%
$127,500
15.00%
$127,500
Loan Amount
$872,500
$872,500
Monthly Mortgage
$5,453
$5,453
Total Mortgage Pay
$32,719
$21,813
Loan Fee (2%)
$17,450
$17,450
Loan Related Fees
$4,000
$4,000
Total Loan Expenses
$54,169
$43,263
Repair Holdback
$50,000
$50,000
Cash Needed to Close
$223,950
$223,950
Total Cash Needed
$216,869
$202,563
Profit Before Split
$85,631
$217,938
$42,816
KRE Split 50%
$108,969
Net Profit
Annual Return %
$42,816
$108,969
39.49%
161.39%
*THE FIGUERES ARE SUBJECT TO CHANGE. KIM REAL ESTATE DOES NOT GUARANTEE THE PROJECTION.
Property Location
453 Alberta St, Altadena, CA 91001, USA