투자시 예상 세전 수익금은
최소
$10,000
개월 동안
,
6
입니다.
개월 동안
최대
4
$429.66
$1,156.42
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
1432
sqft
Investor special on the market for the first time in decades! This equestrian home is situated in a quiet Alta Dena neighborhood close to canyon hiking trails, schools, parks, the Rose Bowl, shopping and dining. Make an appointment to show today!
Bedrooms
Bathrooms
Floors
Year Built
1925
Flip Estimate
All Cash
Hard Money
Hard Money+ Repair Loan
Worse
Better
Purchase Price
$775,000
Purchase Closing Cost
$8,000
Finder's Fee
Cash Needed to Close
$20,000
$803,000
Rental Income
$0
Repairs
$175,000
Holding Months
6
Holding Costs
$9,300
Total Cash Needed
$987,300
Projected Resale Price
$1,100,000
Buyer Agent Commission
$22,000
Resale Closing Cost
$10,000
Repair Request
$10,000
Profit Before Split
$70,700
KRE Split 40%
$74,720
Net Profit on All Cash
Annual Return %
$42,420
8.59%
$775,000
$8,000
$20,000
$803,000
$0
$160,000
4
$6,200
$969,200
$1,200,000
$24,000
$10,000
$10,000
$186,800
$74,720
$112,080
34.69%
Worse
Better
Down Pay %
15.00%
15.00%
Down Pay Amount
$116,250
$116,250
Loan Amount
$658,750
$658,750
Monthly Mortgage
$4,172
$4,172
Total Mortgage Pay
$25,033
$16,688
Loan Fee (2%)
$13,175
$13,175
Loan Related Fees
$2,500
$2,500
Total Loan Expenses
$40,708
$32,363
Cash Needed to Close
$159,925
$159,925
Total Cash Needed
$369,258
$342,813
Profit Before Split
$29,993
$154,437
KRE Split 50%
$14,996
$77,218
Net Profit
Annual Return %
$14,996
$77,218
8.12%
67.57%
Worse
Better
Down Pay %
Down Pay Amount
15.00%
$116,250
15.00%
$116,250
Loan Amount
$818,750
$818,750
Monthly Mortgage
$5,185
$5,185
Total Mortgage Pay
$31,113
$20,742
Loan Fee (2%)
$16,375
$16,375
Loan Related Fees
$4,000
$4,000
Total Loan Expenses
$51,488
$41,117
Repair Holdback
$50,000
$50,000
Cash Needed to Close
$214,625
$214,625
Total Cash Needed
$205,038
$191,567
Profit Before Split
$19,213
$145,683
$9,606
KRE Split 50%
$72,842
Net Profit
Annual Return %
$9,606
$72,842
9.37%
114.07%
*THE FIGUERES ARE SUBJECT TO CHANGE. KIM REAL ESTATE DOES NOT GUARANTEE THE PROJECTION.
Property Location
596 Mountain View St, Altadena, CA 91001, USA