6650 McLennan Ave

투자기간

7

5

​개월

~

6650 McLennan Ave, Van Nuys, CA 91406, USA

예상 연 수익률

10.74%

이상 예상

투자시 예상 세전 수익금은

최소

$10,000

개월 동안

,

7

입니다.

개월 동안

최대

5

$626.41

$1,367.02

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

1,125

sqft

Sold before processing.

Bedrooms

2

Bathrooms

1

Floors

Year Built

6,270 sqft

1950

Flip Estimate

All Cash

Hard Money

Hard Money+ Repair Loan

Dollars

Worse

Better

Purchase Price

$590,000

Purchase Closing Cost

$10,000

Finder's Fee

Cash Needed to Close

$20,000

$620,000

Rental Income

$0

Repairs

$170,000

Holding Months

7

Holding Costs

$8,260

Total Cash Needed

$798,260

Projected Resale Price

$920,000

Buyer Agent Commission

$18,400

Resale Closing Cost

$10,000

Repair Request

$10,000

Profit Before Split

$83,340

KRE Split 40%

$69,800

Net Profit on All Cash

Annual Return %

$50,004

10.74%

$590,000

$10,000

$20,000

$620,000

$0

$140,000

5

$5,900

$765,900

$980,000

$19,600

$10,000

$10,000

$174,500

$69,800

$104,700

32.81%

Couple Talking to Each Other

Worse

Better

Down Pay %

10.00%

10.00%

Down Pay Amount

$59,000

$59,000

Loan Amount

$531,000

$531,000

Monthly Mortgage

$3,540

$3,540

Total Mortgage Pay

$24,780

$17,700

Loan Fee (2%)

$10,620

$10,620

Loan Related Fees

$2,500

$2,500

Total Loan Expenses

$37,900

$30,820

Cash Needed to Close

$102,120

$102,120

Total Cash Needed

$305,160

$265,720

Profit Before Split

$45,440

$143,680

KRE Split 50%

$22,720

$71,840

Net Profit 

Annual Return %

$22,720

$71,840

12.76%

64.89%

Worse

Better

Down Pay %

Down Pay Amount

10.00%

$59,000

10.00%

$59,000

Loan Amount

$671,000

$671,000

Monthly Mortgage

$4,250

$4,250

Total Mortgage Pay

$29,748

$21,248

Loan Fee (2%)

$13,420

$13,420

Loan Related Fees

$4,000

$4,000

Total Loan Expenses

$47,168

$38,668

Repair Holdback

$100,000

$100,000

Cash Needed to Close

$206,420

$206,420

Total Cash Needed

$144,428

$133,568

Profit Before Split

$36,172

$135,832

$18,086

KRE Split 50%

$67,916

Net Profit 

Annual Return %

$18,086

$67,916

21.47%

122.03%

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

Property Location

6650 McLennan Ave, Van Nuys, CA 91406, USA

플립투자 신청하기

Thanks for submitting!