其他類型
8173 平方英呎
(759平方米)
1928 年
無
1
4 停車位
2025年07月15日
已上市 17 天
This is a 10% interest as a Tenant in Common with 3 other owners who own the remaining 90%. One of a kind Charming Spanish Adobe Style 6 unit 1920's apartment complex. Situated on a large corner lot in a quiet residential neighborhood with tree lined streets. All units are 1 bedroom 1 bath, and several have been remodeled, but have retained the charm and character of the 1920's with ceramic tile in the kitchens and bathrooms, and hardwood floors. There are 4 garages on the side of the property. The property is valued at $1,700,000 and has a TIC Agreement with the three other owners. There is an existing loan with a balance of $575,000 and bears an interest rate of 4.75%. The monthly payment is $3,129.88 of which $2,284.96 was interest and $844.92 was principal reduction as of the May 2025 Mortgage Statement. The loan is a fully amortizing loan that matures on October 1, 2052 so there is no balloon payment. When taking 10% of the NOI of $9,322 and deducting 10% of the annualized Mortgage Payment ($3,759), and then adding back principal reduction of $1,013, the total return is approximately $6,576 or 5.85% on the required cash equity investment of $112,500 and assuming $57,500 of the loan for 10% ownership as a Tenant in Common.
中文描述選擇基本情況, 幫您快速計算房貸
除了房屋基本信息以外,CCHP.COM還可以為您提供該房屋的學區資訊,周邊生活資訊,歷史成交記錄,以及計算貸款每月還款額等功能。 建議您在CCHP.COM右上角點擊註冊,成功註冊後您可以根據您的搜房標準,設置“同類型新房上市郵件即刻提醒“業務,及時獲得您所關注房屋的第一手資訊。 这套房子(地址:1601 Fair Park Av Los Angeles, CA 90041)是否是您想要的?是否想要預約看房?如果需要,請聯繫我們,讓我們專精該區域的地產經紀人幫助您輕鬆找到您心儀的房子。