1601 Fair Park Av Los Angeles, CA 90041
- 其他類型
地產編號: SB25158948
售價
$170,000


來自機器翻譯
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.
詳細信息
- 社區費用(HOA): 無
- 建造年份: 1928 年
- 上市日期: 2025年07月15日 (已上市 59 天)
- 土地面積: 8173 平方英呎(759平方米)
- 房產現狀: Active
- 所處郡縣: LA
- 面積單價:$43.59/sq.ft ($469 / 平方米)
- 空調系統:WW FF
- 家用電器:GO,GR
- 停車位: 4 停車位
- 車位類型:GAR,SEG