Contact Our Agent

1000 characters left

3016 Dona Susana Dr, Studio City, CA 91604

Property price: $2,749,000 + Closing costs
Luxury home in Los Angeles with a high yield and a high potential for improvement
The investor is required to put down 40 % with 60% bank financing with 4%-5% interest .
Option to purchase with the CMA model.
  • Status: For sale
  • Year Built: 1992
  • SF: 6,745sqft (626.63sqm)
  • Lot size: 0.4acres (17,424sqft)
  • Bedrooms: 5
  • Bathrooms: 6
  • Garage/Parking: Garage
  • Heating: Yes
  • Central air: Yes
  • Financial details

  • Monthly Rent: $11,952.18
  • Expected Monthly Fee For Short Terms Rentals: $25,998.37
  • Annual Gross Rent: $311,980.38
  • Annual Property Tax: $31,197.91
  • Annualy estimated insurance: $2,599.81
  • Annual Garden Maintenance: $2,000
  • Live In Maid: $30,000
  • Other Expenses (Maintenance): $12,000
  • Total Annual Expenses: $77,797.72
  • Net Income Without Funding: $234,182.66
  • Net Annual Return: 8.52%
  • Financial Expenses

  • 60% Loan To Property Price: $1,649,400
  • Equity: $1,099,600
  • Expected Interest: 4% fixed for 30 years
  • Monthly Return: $10,871
  • Annual Return: $130,452
  • Annual Interest Return: $86,947.13
  • Annual Principal Return: $43,504.87
  • Net Income After Financing Expenses: $103,730.66
  • Net Income After Financing Expense and Principal Return: $147,235.54
  • Return On Equity: 13.39%
Pacific Holdings
Real Estate Investments
(800) 403-3407
PACIFIC HOLDINGS | LOS ANGELES
6300 Wilshire Blvd #970
Los Angeles, CA 90048
invest@pacificholdingsgroup.com
Direct: (800) 403-3407
Fax-877-282-8028