Contact Our Agent

1000 characters left

6446 Deep Dell Pl, Los Angeles, CA 90068

Property price: $1,925,000 + Closing costs
sold3
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: 2005
  • SF: 6,145 sqft
  • Lot size: 5,490 sqft
  • Bedrooms: 6
  • Bathrooms: 8
  • Garage/Parking: Garage
  • Heating: Yes
  • Central air: Yes
  • Pool: Yes
  • Jacuzzi: Yes
  • Roof top Terrace: Yes
  • Financial details

  • Monthly Rent: $12,800
  • Expected Monthly Fee For Short Terms Rentals: $19,500
  • Annual Gross Rent: $234,000
  • Annual Property Tax: $23,100
  • Annualy estimated insurance: $1,925
  • Annual Pool Maintenance: $2,000
  • Annual Garden Maintenance: $2,000
  • Live In Maid: $30,000
  • Other Expenses (Maintenance): $12,000
  • Total Annual Expenses: $71,025
  • Net Income Without Funding: $162,975
  • Net Annual Return: 8.46%
  • Financial Expenses

  • 60% Loan To Property Price: $1,155,000
  • Equity: $770,000
  • Expected Interest: 4% fixed for 30 years
  • Monthly Return: $5,514
  • Annual Return: $66,168
  • Annual Interest Return: $21,368
  • Annual Principal Return: $44,800
  • Net Income After Financing Expenses: $96,807
  • Net Income After Financing Expense and Principal Return: $141,607
  • Return On Equity: 18.39%
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