Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more
REQUEST INFO
SCHEDULE APPOINTMENT
It's free, with no obligation
PROPERTY INFO
FACTS
- Single Family
- Built In 1922
- Price/Sqft : $663.56
- 6 Days on Market
- MLS # : SR21018387
- Updated Date : 02/03/2021 at 12:16
CONSTRUCTION
- Beds : 4
- Floor Size : 1,394 sqft
- Baths : 2 full
Listing Agent
Keller Williams Encino-sherman Oaks
Listing Agent's Description
This recently updated home in Highland Park is one of the only pool homes in the neighborhood and is ideally located next to trendy shops, restaurants, local schools, and more. Welcome home to this 1,400 sf, 4 bed, 2 bath home with a private backyard oasis. Enter to a bright open floor plan streamed with natural light where a living area with dark laminate flooring and crown moldings throughout takes you to a chef’s kitchen with a breakfast bar, stainless steel appliances, overhead range, and dark wood cabinetry with modern fixtures. Down the hall, four bedrooms welcome a growing family, space for a home office or studio, or room for in-laws. The master suite is your private sanctuary with its own private deck, cabana, and direct access to the backyard. The backyard playground features a sparkling pool two gazebos and is an entertainer’s haven. A garage with a private entrance from another street (Fisher St) is the perfect opportunity to convert into an ADU for passive income. Just down the street from the Highland Reservoir and a few blocks from the York Blvd, you won’t want to miss this one!
SEE MORE
MARKET HIGHLIGHTS
- Headquarters to several Fortune 500 companies: Amgen, Farmers Insurance, Walt Disney, Avery Dennison, Activision Blizzard, CBRE Group, Edison International, Molina Healthcare, First American Financial, Pacific Life, Qualcomm and Sempra Energy (Fortune, 2018)
- Southern California area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 2018)
- The area has major technology nodes of excellence: Los Angeles (Media and entertainment); Pasadena (High-tech engineering, data analytics); Riverside (Agtech, transportation/ distribution); San Diego (Healthcare, biotech, wireless communications); Irvine (Medtech, cyber security); El Segundo (Aerospace and defense IT, space transport) [BCG, 2018]
- As part of Southern California area, Los Angeles market inherits all the benefits from the area.
- Los Angeles has been awarded the 2028 Olympics under a funding commitment of $88 billion to upgrade the transportation infrastructure connecting disparate pockets of the metro area. This is expected to produce additional employment in the coming years. (BCG, 2018)
- Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)
- Southern California produces more technology PhDs per year than any other region in the country and many of the higher educated students stay within Souther California contributing to readily available workforce skills making the area more attractive than Silicon Valley (BCG, 2018)
- Southern California has 58.7% labor force participation rate; within this area, Los Angeles metro has 62.3% labor force participation rate (USMayors.org, 2018)
PRICE & RENT TRENDS
Neighborhood: Garvanza
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
Neighborhood: Garvanza
* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR
SCHOOLS
FINANCIALS
PROJECTED BASIC MONTHLY INCOME STATEMENT
| INCOME | Rent | $3,450 |
| EXPENSES | Loan Payment | -$3,213 |
| Property Tax | -$961 | |
| Property Insurance | -$61 | |
| Property Management Fees | -$169 | |
|
CASH FLOW
-$953
|
||
This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 13% of earned rent to cover both maintenance and periods of vacancy.
$925,000
PROJECTED PRICE
$3,450
PROJECTED RENT
0.37%
PROJECTED RENT / PRICE RATIO
| Expense Inflation | 2.50% |
| Rental Growth Year (1-5) | 4.48% |
| Appreciation Year (1-5) | 9.7% |
| Maintenance Year (1-5) | 8.00% |
| Vacancy | 4.69% |
| Length of Stay Years | 2 |
PROJECTED ACCUMULATED WEALTH
30 YEAR PROJECTION
- Cash Flow
- Appreciation
- Principal
PROJECTED ANNUAL CASH FLOW
PROJECTED PROPERTY VALUE
30 YEAR PROJECTION
- Appreciation
- Principal
- Loan Balance
TOTAL CASH OUT OF POCKET
INVESTMENT
$250,875
LOAN DETAILS
$3,213
MONTHLY LOAN PAYMENT
| Term | 30 Years |
| Interest | 3.75% |
| Down Payment | $231,250 |
| Loan Amount | $693,750 |
1.33
YEARS SAVED
$5,766
INTEREST SAVED
CASH FLOW REINVESTMENT
The time & interest saved by applying each month's positive cash flow towards loan principal pay down.
-
$3,450
LIST RENT -
$2.47
LIST RENT PER SQFT
-
$3,495
COMP ESTIMATED VALUE -
$2.51
COMP AVG. RENT PER SQFT
Comps Range
-
326 Kirby Street Los Angeles, CA 3
- 4 beds 2 baths ∙ 1,394 Sqft ∙ Built 1922 4 beds 2 baths ∙ 1,394 Sqft ∙ Built 1922
- Rent
- Rent Per SQFT
- $3,450
- $2.47
-
1027 Doran Street South Pasadena, CA 1
- 3 beds 2 baths ∙ 1,344 Sqft ∙ Built 1905 3 beds 2 baths ∙ 1,344 Sqft ∙ Built 1905
LEASED 08/31/20- Rent
- Rent Per SQFT
- $3,200
- $2.38
-
1033 Palm Avenue South Pasadena, CA 2
- 3 beds 1 baths ∙ 1,300 Sqft ∙ Built 1905 3 beds 1 baths ∙ 1,300 Sqft ∙ Built 1905
LEASED 10/15/20- Rent
- Rent Per SQFT
- $3,300
- $2.54
-
327 Livermore Terrace Los Angeles, CA 4
- 3 beds 2 baths ∙ 1,650 Sqft ∙ Built 1924 3 beds 2 baths ∙ 1,650 Sqft ∙ Built 1924
LEASED 03/17/20- Rent
- Rent Per SQFT
- $4,200
- $2.55
-
716 Grand Avenue South Pasadena, CA 5
- 3 beds 2 baths ∙ 1,717 Sqft ∙ Built 1926 3 beds 2 baths ∙ 1,717 Sqft ∙ Built 1926
LEASED 02/24/20- Rent
- Rent Per SQFT
- $4,400
- $2.56
PROPERTY LISTING DETAILS
Keller Williams Encino-sherman Oaks
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
MLS #: SR21018387
Last Updated: 02/03/2021
