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

8101 Ramsgate Avenue Westchester, CA 90045

3 Beds 2 Baths 1,530 sqft Built 1947

$1,295,000

List Price

$4,170

$3.9K - $4.4K

Rent Est.

PROPERTY INFO

January 30, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1947
  • Price/Sqft : $846.41
  • 3 Days on Market
  • MLS # : SB21019670
  • Updated Date : 01/29/2021 at 17:41
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,530 sqft
  • Baths : 2 full
Listing Agent

Re/max Estate Properties

Listing Agent's Description

This turn-key traditional style home is located in a beautiful Westside neighborhood. Entering the home you will notice beautifully polished hardwood floors throughout the open floor plan. The large living room offers a brick fireplace and lots of natural light from the sliding doors. The kitchen directly behind boasts an abundance of cabinet space and a breakfast bar that can comfortably fit four people. Gorgeous countertops and backsplash brighten the space. Down the hall you will find the master bedroom including an attached bathroom with shower. There are an additional two bedrooms, both with gleaming hardwood floors which share a full bathroom. This home provides a sizeable fenced in backyard as well as an attached two car garage.

SEE MORE

MARKET HIGHLIGHTS

  • 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)
  • 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)

PRICE & RENT TRENDS

Neighborhood: Westchester

NeighborhoodNIR Market*CityMarket2010Year20002019200k300k400k500k600k700k800k900k1000k1100kPrice in $199k1117k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Westchester

NeighborhoodNIR Market*CityMarket2010Year2000 Q42019 Q21800200022002400260028003000320034003600380040004200Rent in $17844363

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Westport Heights Elementary School Primary Regular 371 16 4
Orville Wright Engineering And Design Magnet Middle Regular 674 26 4
Westchester Enriched Sciences Magnets Health-sports Med Mag High Regular 1,247 55 3

Westport Heights Elementary School

  • Education Level: Primary
  • # of students: 371
  • # of teachers: 16
4
GreatSchools Rating

Orville Wright Engineering And Design Magnet

  • Education Level: Middle
  • # of students: 674
  • # of teachers: 26
4
GreatSchools Rating

Westchester Enriched Sciences Magnets Health-sports Med Mag

  • Education Level: High
  • # of students: 1,247
  • # of teachers: 55
3
GreatSchools Rating
 

$1,165,500$1,424,500$1,295,000

PURCHASE PRICE

$3,753$4,587$4,170

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $4,170
EXPENSES Loan Payment -$4,498
Property Tax -$1,306
Property Insurance -$64
Property Management Fees -$204
CASH FLOW
-$1,902

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.

$1,295,000

PROJECTED PRICE

$4,170

PROJECTED RENT

0.32%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.56%
Appreciation Year (1-5) 10.4%
Maintenance Year (1-5) 8.00%
Vacancy 5.05%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$1.0M$2.0M$3.0M$4.0M

PROJECTED ANNUAL CASH FLOW

11530-$30k-$20k-$10k$0.0$10k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$1.0M$2.0M$3.0M$4.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$348,925

INVESTMENT

$348,925

Down Payment
$323,750
Rehab Estimate
$5,750
Closing Costs
$19,425

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 70% down payment or higher enables the proceeds from the asset to cover all costs.

$4,498

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $323,750
Loan Amount $971,250
See What Happens When You Reinvest Cash Flow

0.17

YEARS SAVED

$217

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $4,170

    LIST RENT
  • $2.73

    LIST RENT PER SQFT
  • $4,536

    COMP ESTIMATED VALUE
  • $2.97

    COMP AVG. RENT PER SQFT
Comps Range
$4,170
1$4,1702$4,4003$4,5004$4,6005$4,750
$4,750
RENT COMPS ANALYSIS
  • 8101 Ramsgate Avenue Westchester, CA 1
    • 3 beds 2 baths ∙ 1,530 Sqft ∙ Built 1947 3 beds 2 baths ∙ 1,530 Sqft ∙ Built 1947
    • Rent
    • Rent Per SQFT
    •  
    • $4,170
    • $2.73
    •  
  • 7601 Flight Avenue Los Angeles, CA 2
    • 3 beds 2 baths ∙ 1,621 Sqft ∙ Built 1950 3 beds 2 baths ∙ 1,621 Sqft ∙ Built 1950
    LEASED 11/05/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,400
    • $2.71
    •  
  • 7814 Airport Boulevard Los Angeles, CA 3
    • 3 beds 1 baths ∙ 1,516 Sqft ∙ Built 1949 3 beds 1 baths ∙ 1,516 Sqft ∙ Built 1949
    LEASED 09/25/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,500
    • $2.97
    •  
  • 5742 W 75th Street Los Angeles, CA 4
    • 3 beds 1 baths ∙ 1,461 Sqft ∙ Built 1948 3 beds 1 baths ∙ 1,461 Sqft ∙ Built 1948
    LEASED 10/12/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,600
    • $3.15
    •  
  • 7919 Beland Avenue Westchester, CA 5
    • 3 beds 1 baths ∙ 1,570 Sqft ∙ Built 1951 3 beds 1 baths ∙ 1,570 Sqft ∙ Built 1951
    LEASED 11/24/20
    • Rent
    • Rent Per SQFT
    •  
    • $4,750
    • $3.03
    •  
PROPERTY LISTING DETAILS
Bill Ruane
Re/max Estate Properties
Darryl John Willis
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
California Regional Multiple Listing Service ( CRMLS)
MLS #: SB21019670
Last Updated: 01/29/2021
BESbswy