투자시 예상 세전 수익금은
최소
$10,000
개월 동안
,
8
입니다.
개월 동안
최대
6
$689.49
$1,608.02
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
1,470
sqft
Bring your tools and your imagination! Do you have what it takes to renovate this home to make it your own? Nestled on the hillside of highly desirable Eagle Rock, the home offers privacy, charm and sunset views of the San Gabriel Mountains. The home consists of two buildings connected by a staircase. The upper building consists of 2 bedrooms, 1 bath, kitchen, family room and living room that walks out to a rooftop viewing deck. Lower building consists of 1 bedroom and 1 bath with kitchen and perfect for rental or family. Centrally located and within walking distance to Ralphs, CVS, Lanark Shelby Park, restaurants and shops, the home offers a small town vibe but within minutes to all things Los Angeles, Glendale and Pasadena - Occidental College, Rose Bowl, Cal Tech, NASA Jet Propulsion Laboratory (JPL). Probate sale, no court confirmation required at this time.
Bedrooms
4
Bathrooms
2
Floors
Year Built
8,623 sqft
1930
Flip Estimate
All Cash
Hard Money
Hard Money+ Repair Loan
Worse
Better
Purchase Price
$800,000
Purchase Closing Cost
$8,000
Finder's Fee
Cash Needed to Close
$10,000
$818,000
Rental Income
$0
Repairs
$250,000
Holding Months
8
Holding Costs
$12,800
Total Cash Needed
$1,080,800
Projected Resale Price
$1,250,000
Buyer Agent Commission
$25,000
Resale Closing Cost
$10,000
Repair Request
$10,000
Profit Before Split
$124,200
KRE Split 40%
$110,160
Net Profit on All Cash
Annual Return %
$74,520
10.34%
$800,000
$8,000
$10,000
$818,000
$0
$200,000
6
$9,600
$1,027,600
$1,350,000
$27,000
$10,000
$10,000
$275,400
$110,160
$165,240
32.16%
Worse
Better
Down Pay %
10.00%
10.00%
Down Pay Amount
$80,000
$80,000
Loan Amount
$720,000
$720,000
Monthly Mortgage
$4,560
$4,560
Total Mortgage Pay
$36,480
$27,360
Loan Fee (2%)
$14,400
$14,400
Loan Related Fees
$2,500
$2,500
Total Loan Expenses
$53,380
$44,260
Cash Needed to Close
$114,900
$114,900
Total Cash Needed
$414,180
$351,860
Profit Before Split
$70,820
$231,140
KRE Split 50%
$35,410
$115,570
Net Profit
Annual Return %
$35,410
$115,570
12.82%
65.69%
Worse
Better
Down Pay %
Down Pay Amount
10.00%
$80,000
10.00%
$80,000
Loan Amount
$920,000
$920,000
Monthly Mortgage
$5,827
$5,827
Total Mortgage Pay
$46,613
$34,960
Loan Fee (2%)
$18,400
$18,400
Loan Related Fees
$4,000
$4,000
Total Loan Expenses
$69,013
$57,360
Repair Holdback
$50,000
$50,000
Cash Needed to Close
$170,400
$170,400
Total Cash Needed
$179,813
$164,960
Profit Before Split
$55,187
$218,040
$27,593
KRE Split 50%
$109,020
Net Profit
Annual Return %
$27,593
$109,020
23.02%
132.18%
*THE FIGUERES ARE SUBJECT TO CHANGE. KIM REAL ESTATE DOES NOT GUARANTEE THE PROJECTION.
Property Location
1162 Rockdale Ave, Los Angeles, CA 90041, USA