Open Opportunity
957 S Gramercy Dr #105
$
430,000
Purchase Price
Property details
Size:
750 sqft
Bedrooms:
2
Bathrooms:
2
Investment snapshot
Launch date:
Mar 1, 2025
Projected exit date:
Jul 1, 2025
Hold Period:
4 months
Projected Purchase Price:
$430,000
Projected Purchase Costs:
$30,100
Projected Loan Fee:
$3,019
Renovation Budget:
$43,000
All-In Project Costs:
$503,100
Equity Contribution:
$201,240
Loan-to-Equity Ratio:
60%
Projected Loan Amount:
$301,860
Projected Interest Amount:
$10,370
Loan Term Length:
4 months
Equity Contribution:
$201,240
Pre-Development Fee:
$15,000
Total Capital Raise:
$216,240
Projected Exit Price:
$580,000
All-In Project Costs:
-$503,100
Pre-Development Fee:
-$15,000
Projected Interest Amount:
-$10,370
Projected Closing Expenses:
-$12,000
Projected Net Profit:
$54,530
Total Management Fee:
30%
Location
957 S Gramercy Dr #105
Los Angeles,
CA
90005
More open opportunities
For 1922 Gates Ave, #A
2005 REO asset: 6 beds, 5.5 baths (4+4 tax) with a modern kitchen, rooftop deck & wet bar, high-end flooring, and elevator access.
$NaN
3,020 sqft
6
5
For 400 S Los Robles Ave #303
Modern 2‑bed/2‑bath condo in central Pasadena, ideal for a short renovation and quick exit strategy.
$NaN
1,505 sqft
3
2
For 1444 260th St #1
2‑bed, 2‑bath condo ideal for a short remodel and fast exit strategy to maximize returns.
$NaN
918 sqft
2
2
Open Opportunity
Open Opportunity
957 S Gramercy Dr #105
$
430,000
Purchase Price
Description
957 S Gramercy Dr #105 presents a strategic investment opportunity in the high-demand Koreatown area of Los Angeles. Tailored for Wealthrail’s rapid turnaround model, this two-bedroom, two-bath condo features an efficient layout and strong rental or resale potential. Its prime location—close to dining, transit, and cultural hubs—supports both value appreciation and consistent market interest. Our planned approach targets a short renovation period to optimize investor returns, while the surrounding neighborhood’s ongoing development further underscores the asset’s upside potential. Whether you’re seeking a swift exit strategy or a foothold in one of LA’s most dynamic real estate markets, 957 S Gramercy Dr #105 is positioned to deliver results aligned with Wealthrail’s commitment to strategic, high-yield investments.
Investment snapshot
Launch date:
Mar 1, 2025
Launch date:
Mar 1, 2025
Projected exit date:
Jul 1, 2025
Projected exit date:
Jul 1, 2025
Hold Period:
4 months
Hold Period:
4 months
Projected Purchase Price:
$430,000
Projected Purchase Price:
$430,000
Projected Purchase Costs:
$30,100
Projected Purchase Costs:
$30,100
Projected Loan Fee:
$3,019
Projected Loan Fee:
$3,019
Renovation Budget:
$43,000
Renovation Budget:
$43,000
All-In Project Costs:
$503,100
All-In Project Costs:
$503,100
Equity Contribution:
$201,240
Equity Contribution:
$201,240
Loan-to-Equity Ratio:
60%
Loan-to-Equity Ratio:
60%
Projected Loan Amount:
$301,860
Projected Loan Amount:
$301,860
Projected Interest Amount:
$10,370
Projected Interest Amount:
$10,370
Loan Term Length:
4 months
Loan Term Length:
4 months
Equity Contribution:
$201,240
Equity Contribution:
$201,240
Pre-Development Fee:
$15,000
Pre-Development Fee:
$15,000
Total Capital Raise:
$216,240
Total Capital Raise:
$216,240
Projected Exit Price:
$580,000
Projected Exit Price:
$580,000
All-In Project Costs:
-$503,100
All-In Project Costs:
-$503,100
Pre-Development Fee:
-$15,000
Pre-Development Fee:
-$15,000
Projected Interest Amount:
-$10,370
Projected Interest Amount:
-$10,370
Projected Closing Expenses:
-$12,000
Projected Closing Expenses:
-$12,000
Projected Net Profit:
$54,530
Projected Net Profit:
$54,530
Total Management Fee:
30%
Total Management Fee:
30%
Location
957 S Gramercy Dr #105
Los Angeles,
CA
90005
Property details
Size:
750 sqft
Size:
750 sqft
Bedrooms:
2
Bedrooms:
2
Bathrooms:
2
Bathrooms:
2
Open Opportunity
957 S Gramercy Dr #105
$
430,000
Purchase Price
Description
957 S Gramercy Dr #105 presents a strategic investment opportunity in the high-demand Koreatown area of Los Angeles. Tailored for Wealthrail’s rapid turnaround model, this two-bedroom, two-bath condo features an efficient layout and strong rental or resale potential. Its prime location—close to dining, transit, and cultural hubs—supports both value appreciation and consistent market interest. Our planned approach targets a short renovation period to optimize investor returns, while the surrounding neighborhood’s ongoing development further underscores the asset’s upside potential. Whether you’re seeking a swift exit strategy or a foothold in one of LA’s most dynamic real estate markets, 957 S Gramercy Dr #105 is positioned to deliver results aligned with Wealthrail’s commitment to strategic, high-yield investments.
Property details
Size:
160 m2
Size:
160 m2
Bedrooms:
2
Bedrooms:
2
Bathrooms:
2
Bathrooms:
2
Deal financials
Launch date:
Mar 1, 2025
Launch date:
Mar 1, 2025
Projected exit date:
Jul 1, 2025
Projected exit date:
Jul 1, 2025
Hold Period:
4 months
Hold Period:
4 months
Projected Purchase Price:
$430,000
Projected Purchase Price:
$430,000
Projected Purchase Costs:
$30,100
Projected Purchase Costs:
$30,100
Projected Loan Fee:
$3,019
Projected Loan Fee:
$3,019
Renovation Budget:
$43,000
Renovation Budget:
$43,000
All-In Project Costs:
$503,100
All-In Project Costs:
$503,100
Equity Contribution:
$201,240
Equity Contribution:
$201,240
Loan-to-Equity Ratio:
60%
Loan-to-Equity Ratio:
60%
Projected Loan Amount:
$301,860
Projected Loan Amount:
$301,860
Projected Interest Amount:
$10,370
Projected Interest Amount:
$10,370
Loan Term Length:
4 months
Loan Term Length:
4 months
Equity Contribution:
$201,240
Equity Contribution:
$201,240
Pre-Development Fee:
$15,000
Pre-Development Fee:
$15,000
Total Capital Raise:
$216,240
Total Capital Raise:
$216,240
Projected Exit Price:
$580,000
Projected Exit Price:
$580,000
All-In Project Costs:
-$503,100
All-In Project Costs:
-$503,100
Pre-Development Fee:
-$15,000
Pre-Development Fee:
-$15,000
Projected Interest Amount:
-$10,370
Projected Interest Amount:
-$10,370
Projected Closing Expenses:
-$12,000
Projected Closing Expenses:
-$12,000
Projected Net Profit:
$54,530
Projected Net Profit:
$54,530
Total Management Fee:
30%
Total Management Fee:
30%
Location
957 S Gramercy Dr #105
Los Angeles,
CA
90005