CASE STUDIES

Explore Our Success Stories: In-Depth Case Studies
Explore

5608 Fernwood Ave., Los Angeles, CA

Each study, like the transformation of 5608 Fernwood Ave., Los Angeles, CA, showcases our comprehensive approach—from initial purchase to final ROI. We detail every aspect, including purchase price, rehab costs, projected revenues, and the array of expenses managed along the way. 

Witness how informed decisions and meticulous management lead to substantial returns and increased property value. These narratives not only reflect our commitment to excellence but also serve as a testament to the potential of wise real estate investments.

Initial Project
Purchase Price
$1,100,000.00
Rehab Cost
 $300,000.00
Projected Gross Rental Revenue
$176,400.00
Annual Expenses
Property Management Fee - 20%
$35,280.00
Property Taxes + Insurance
$13,735.08
Utilities
$11,496.00
Vacancy - 5%
$8,820.00
Maintenance
$8,820.00
Landscape
$1,440.00
Other - 1%
$1,764.00
Total Operating Expenses
$81,355.08
Summary & Performance Metrics
Annual net NOI
$95,044.92
Cash Flow
$81,355.08
Cap Rate
6.79%
Current Appraised Value
$2,000,000.00
ROI (Return On Investment)
49.65%