Contact Our Agent

1000 characters left

7853 Willow Glen Rd, Los Angeles, CA 90046

Property price: $1,200,000 + 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: 1959
  • SF: 3,657sqft (339.74sqm)
  • Lot size: 0.31acres (1254.52sqm)
  • Bedrooms: 3
  • Bathrooms: 3
  • Garage/Parking: Garage
  • Heating: Yes
  • Central air: Yes
  • Financial details

  • Monthly Rent: $11,000
  • Expected Monthly Fee For Short Terms Rentals: $18,000
  • Annual Gross Rent: $216,000.00
  • Annual Property Tax: $13,618.58
  • Annualy estimated insurance: $1,134.88
  • Annual Garden Maintenance: $2,000
  • Live In Maid: $30,000
  • Other Expenses (Maintenance): $12,000
  • Total Annual Expenses: $58,753.46
  • Net Income Without Funding: $157,246.54
  • Net Annual Return: 13.10%
  • Financial Expenses

  • 60% Loan To Property Price: $720,000.00
  • Equity: $480,000.00
  • Expected Interest: 4% fixed for 30 years
  • Monthly Return: $10,871.00
  • Annual Return: $130,452.00
  • Annual Interest Return: $86,947.13
  • Annual Principal Return: $43,504.87
  • Net Income After Financing Expenses: $26,794.54
  • Net Income After Financing Expense and Principal Return: $70,299.41
  • Return On Equity: 14.65%
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