Contact Our Agent

1000 characters left

500 Windy Hill Rd Fayetteville GA 30214

Property price: $1,000,000 + 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 CLA model.
  • Status: For sale
  • Year Built: 1965
  • SF: 6,780 Sqft
  • Lot size: 6.33 Acres (275,734 Sqft)
  • Bedrooms: 6
  • Bathrooms: 3
  • Garage/Parking: Garage
  • Heating: Yes
  • Central air: Yes
  • Pool: Yes
  • Jacuzzi: Yes
  • Roof top Terrace: Yes
  • Financial details

  • Monthly Rent: $10,000
  • Expected Monthly Fee For Short Terms Rentals: $15,000
  • Annual Gross Rent: $180,000
  • Annual Property Tax: $12,500
  • Annualy estimated insurance: $2,000
  • Annual Pool Maintenance: $2,000
  • Annual Garden Maintenance: $2,000
  • Live In Maid: $30,000
  • Other Expenses (Maintenance): $12,000
  • Total Annual Expenses: $60,500
  • Net Income Without Funding: $119,500
  • Net Annual Return: 11.95%
  • Financial Expenses

  • 60% Loan To Property Price: $600,000
  • Equity: $400,000
  • Expected Interest: 4% fixed for 30 years
  • Monthly Return: $2,864.5
  • Annual Return: $34,368
  • Annual Interest Return: $11,096
  • Annual Principal Return: $23,272
  • Net Income After Financing Expenses: $85,132
  • Net Income After Financing Expense and Principal Return: $108,404
  • Return On Equity: 27%
Pacific Holdings
Real Estate Investments
877-324-6904
PACIFIC HOLDINGS | LOS ANGELES
6300 Wilshire Blvd #970
Los Angeles, CA 90048
invest@pacificholdingsgroup.com
Direct: 877-324-6904
Fax-877-282-8028