Contact Our Agent

1000 characters left

6130 W 5th St, Los Angeles, CA 90048

Property price: $3,450,000 + 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: 1926
  • SF: 4,150sqft (385.5476sqm)
  • Lot size: 6,102sqft (566.8944sqm)
  • Bedrooms: 5
  • Bathrooms: 6
  • Garage/Parking: Garage
  • Heating: Yes
  • Central air: Yes
  • Pool: Yes
  • Roof top Terrace: Yes
  • Financial details

  • Monthly Rent: $15,000
  • Expected Monthly Fee For Short Terms Rentals: $32,628
  • Annual Gross Rent: $391,534.32
  • Annual Property Tax: $39,153.43
  • Annualy estimated insurance: $3,262.78
  • Annual Pool Maintenance: $2,000
  • Annual Garden Maintenance: $2,000
  • Live In Maid: $30,000
  • Other Expenses (Maintenance): $12,000
  • Total Annual Expenses: $88,416.56
  • Net Income Without Funding: $303,117.76
  • Net Annual Return: 9.29%
  • Financial Expenses

  • 60% Loan To Property Price: $2,070,000
  • Equity: $1,380,000
  • Expected Interest: 4% fixed for 30 years
  • Monthly Return: $9,882
  • Annual Return: $118,584
  • Annual Interest Return: $79,038.64
  • Annual Principal Return: $39,545.36
  • Net Income After Financing Expenses: $184,533.76
  • Net Income After Financing Expense and Principal Return: $224,079.12
  • Return On Equity: 16.24%
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