Contact Our Agent

1000 characters left

3411 Mandeville Canyon Rd, Los Angeles, CA 90049

Property price: $3,859,000 + 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: 5,239sqft (486.71sqm)
  • Lot size: 0.89acres (38,768.4sqft)
  • Bedrooms: 5
  • Bathrooms: 6
  • Garage/Parking: Garage
  • Heating: Yes
  • Central air: Yes
  • Pool: Yes
  • Jacuzzi: Yes
  • Sauna: Yes
  • Roof top Terrace: Yes
  • Financial details

  • Monthly Rent: $16,778.28
  • Expected Monthly Fee For Short Terms Rentals: $36,496.07
  • Annual Gross Rent: $437,952.82
  • Annual Property Tax: $43,795.10
  • Annualy estimated insurance: $3,649.57
  • Annual Pool Maintenance: $2,000
  • Annual Garden Maintenance: $2,000
  • Live In Maid: $30,000
  • Other Expenses (Maintenance): $12,000
  • Total Annual Expenses: $93,444.67
  • Net Income Without Funding: $344,508.15
  • Net Annual Return: 8.93%
  • Financial Expenses

  • 60% Loan To Property Price: $2,315,400.00
  • Equity: $1,543,400.00
  • Expected Interest: 4% fixed for 30 years
  • Monthly Return: $11,054.00
  • Annual Return: $132,648.00
  • Annual Interest Return: $88,410.78
  • Annual Principal Return: $44,237.22
  • Net Income After Financing Expenses: $211,860.15
  • Net Income After Financing Expense and Principal Return: $256,097.37
  • Return On Equity: 16.59%
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