Vacation Rental w/Instant Equity

467 E Molino Rd, Palm Springs, CA 92262, USA

Bedrooms: 4, Bathrooms: 3.0, Sqft: 1798, Lot Size: 11326, Year Built: 1963

Notes

Prime OFF MARKET home in Palm Springs! This home is located in the highly desirable "Tahquitz River Estates" area of South Palm Springs. Palm Springs is red-hot with renowned festivals, eateries, and world-class museums! Surrounded by Million dollar homes this house is definitely in good company. With a lot of the boring work already done, new roof, new HVAC, and a new electrical panel you won't run into surprises. So, functionality has been taken care of, now it's up to you for the cosmetics. You have plenty of yard to be creative with, the 11,326 square foot lot provides stunning views with tons of entertaining space. The home checks all the Palm Springs boxes to get the biggest bank for your buck, now it's just up to you to bring this great property back to life and cash in the big check! Hope to see you in the next couple of days!
Molino1

Financial Summary

Project Costs

Purchase Price
$399,000
Purchase Costs
$4,490
Rehab Costs
$95,346
Rehab Contingency (10%)
$9,535
Rehab Holding Costs
$52,986
Total Project Costs
$561,357
Financing
($454,881)
Cash out of Pocket
$106,476
Rehab Project Length
9 Month(s)

Project Returns

Sales Price
$725,000
Project Costs
($561,357)
Sale Costs
($68,900)
Profit Amount
$94,743
Hard money loan Partner Share (5.00%)
$4,737
Remaining Share
$90,006
ROI
88.98%
ROR
118.64%
Unlevered ROI
16.88%
Unlevered ROR
22.50%

Comps

AddressDistBedsBathsSqftSold ($)$/sqftSale date
502 E Molino RdN/A32.01816$575,000$3172016-10-13
465 E Simms RdN/A32.01456$575,000$3952017-01-19
326 E Laurel CirN/A32.01225$550,000$4492016-12-07
444 E Desert Willow CirN/A32.01225$487,700$3982016-10-21
Average $/sqft:$390 

CMA Summary

Adjusted ARV

$713,078

Adjusted ARV $/sqft

$397

Average ARV

$700,613

Average ARV $/sqft

$390


CMA Detail

BasicsSubjectComparable Comparable Comparable Comparable
Molino1Iseg5bd4t2r75s1000000000Isaxvrbq10q3261000000000Ismmjg64a9lvk80000000000Isust6h89f9x5n0000000000
Address467 E Molino Rd, Palm Springs, CA 92262, USA502 E Molino Rd, Palm Springs, CA 92262, USA465 E Simms Rd, Palm Springs, CA 92262, USA326 E Laurel Cir, Palm Springs, CA 92262, USA444 E Desert Willow Cir, Palm Springs, CA 92262, USA
Sold Date2015-07-272016-10-132017-01-192016-12-072016-10-21
Sold $$349,000$575,000$575,000$550,000$487,700
Sqft1,7981,8161,4561,2251,225
$/sqft$194$317$395$449$398
Features
Feature Values
UnitsUnitsAdjustmentUnitsAdjustmentUnitsAdjustmentUnitsAdjustment
Bedrooms
$10,0004.003.00$10,0003.00$10,0003.00$10,0003.00$10,000
Bathrooms
$5,0003.002.00$5,0002.00$5,0002.00$5,0002.00$5,000
Garage spaces
$02.000.00$02.00$00.00$00.00$0
Carport spaces
$00.000.00$00.00$00.00$00.00$0
Lot size sqft
$200,00011,326.0010,454.00$4,00410,890.00$2,0029,583.00$8,00310,454.00$4,004
Pool
$10,0000.001.00($10,000)1.00($10,000)1.00($10,000)1.00($10,000)
Adj Subtotal$9,004$7,002$13,003$9,004
Adj $/sqft$397$322$400$460$405
ARV $$713,078$584,004$582,002$563,003$496,704
Notes

Purchase Costs

NameTypeCost
Inspection$ Amount$500
Closing1.00 % of Purchase$3,990
Total Purchase Costs:$4,490

Sale Costs

NameTypeCost
Commission6.00 % of Sale$43,500
Broker Fee$ Amount$300
Closing Costs1.00 % of Sale$7,250
Buyer's Closing Costs2.00 % of Sale$14,500
Title Insurance$ Amount$350
Staging$ Amount$2,500
Photography$ Amount$500
Total Sale Costs:$68,900

OpEx: Utilities & Periodic Costs

Annual Expense Growth Rate: 3.0%

NameSetup ($)Amount ($/period)Cost
Property Taxes$0$7,000/ Year$5,250
Property Management$010.00 % of Receipts$4,050
Water$0$50/Month$450
Electric$0$100/Month$900
Gas$0$50/Month$450
Alarm$500$30/Month$770
Total OpEx Costs:$11,870

Loans

NameAmount Financed ($)Rate (%)PointsFeesTermTotal of Payments
Hard money loan.

An interest only purchase loan for the financing of custom amount

$350,00010.00%2.00$0280 Days$33,250
Rehab costs loan.

An interest only purchase loan for the financing of rehab costs

$104,88110.00%0.00$0280 Days$7,866
Total Payments:$41,116

Detailed Rehab Estimate

ItemQtyCost

Windows

Windows, Wood Windows, Wood double-hung windows, 2'8" x 5'2"
5.0 Each @ $300.59$1,502.95
Windows, Specialty Windows and Skylights, Fixed curb-mount skylights, Velux, 46-1/2" x 46-1/2"
4.0 Each @ $494.70$1,978.80
Windows Subtotal:$3,481.75

Rough Carpentry

Rough Carpentry, Changes to Walls and Ceilings, Remove and replace exterior wall, 2" x 6" stud walls with drywall interior, wood siding exterior, same construction as above, except with 6-1/4" R-19 insulation, Cost per running foot, 8' high wall
10.0 LF @ $56.30$563.00
Rough Carpentry, Changes to Walls and Ceilings, Remove and replace interior partition wall, 2" x 6" stud walls with 1/2" gypsum drywall both sides, ready for painting, Cost per running foot, 8' high wall
50.0 LF @ $43.14$2,157.00
Rough Carpentry Subtotal:$2,720.00

Roofing and Flashing

Roofing and Flashing, Slate and Tile Roofing, Roofing tile, clay, Red clay mission tile, 2-piece, 86 pans and 86 tops per square, 7-1/2" x 18" x 8-1/2" tiles at 11" centers and 15" exposure, Red clay tile
30.0 Sq @ $570.18$17,105.40
Roofing and Flashing Subtotal:$17,105.40

Floors and Tile

Floors and Tile, Wood Strip and Plank Flooring, Bruce oak solid hardwood strip flooring, Gunstock (eastern)
1600.0 Square Feet @ $9.34$14,944.00
Floors and Tile Subtotal:$14,944.00

Kitchens

Kitchens, Range Hoods, Custom range hood power package, 700 CFM, dual blowers, 7" duct, 1.5 to 4.6 sones, 48" wide x 28" deep
1.0 Each @ $914.33$914.33
Kitchens, Kitchen Cabinets, Finished Kitchen Cabinets, Oak finished base cabinets, 18" wide, 3-drawer base
20.0 Each @ $282.74$5,654.80
Kitchens, Kitchen Cabinets, Finished Kitchen Cabinets, Oak finished wall cabinets, 30" wide x 18" high, 2 doors
15.0 Each @ $160.34$2,405.10
Kitchens, Custom Countertops, Solid surface countertops, Color Group 3, Premium edge
40.0 Square Feet @ $80.51$3,220.40
Kitchens, Custom Countertops, Engineered stone countertops, Large dark chips, 3/4" square edge
0.0 Square Feet @ $63.79$0.00
Kitchens, Stainless Steel Sinks, Stainless steel single bowl sink, Signature Series, Elkay, 33" x 22", 18 gauge
1.0 Each @ $235.21$235.21
Kitchens, Cooktops, 30" gas cooktop, Maytag, No
1.0 Each @ $827.22$827.22
Kitchens, Wall Ovens, 30" electric double wall oven, Choice of finishes
1.0 Each @ $1,903.52$1,903.52
Kitchens, Mounted Microwave Ovens, 1.4 cubic foot over-the-range microwave oven, Stainless
1.0 Each @ $278.26$278.26
Kitchens, Dishwashers, 13-cycle stainless steel interior dishwasher, Jenn-Air, Dishwasher
1.0 Each @ $811.41$811.41
Kitchens Subtotal:$16,250.25

Plumbing and HVAC

Plumbing and HVAC, Heating System Renovations, Gas wall furnace, 60,000 Btu, pilot ignition
1.0 Each @ $1,127.10$1,127.10
Plumbing and HVAC, Gas Water Heaters, 75-gallon gas water heater, 70,000 Btu, Low-NOx
1.0 Each @ $2,793.88$2,793.88
Plumbing and HVAC Subtotal:$3,920.98

Electrical

Electrical, Lighting Fixtures, Glass chandelier, 6 light, brushed nickel
1.0 Each @ $299.47$299.47
Electrical, Ceiling Fans, San Marino(tm) ceiling fan with light kit, Hampton Bay(tm), 36", brushed steel
5.0 Each @ $136.17$680.85
Electrical, Recessed Lighting, Recessed low-voltage slot aperture light kit, remodel, Commercial Electric, 4", white slot aperture trim
20.0 Each @ $92.41$1,848.20
Electrical Subtotal:$2,828.52

Porches and Decks

Porches and Decks, Post and beam wood deck, Based on rectangular 12' x 10' deck with railing on four sides and stairway, 24" above ground level, With 2" Thompsonized plank
300.0 Square Feet @ $20.31$6,093.00
Porches and Decks, Pool and Spa Replastering, Pool replastering and resetting pool fixtures, Deep color plaster aggregate
30.0 LF @ $59.46$1,783.80
Porches and Decks Subtotal:$7,876.80

Painting and Finishing

Painting and Finishing, Labor Estimates for Painting, Cost to repaint a home interior, Repaint a home interior, per 100 SF of floor
20.0 100 Square Feet @ $136.37$2,727.40
Painting and Finishing, Labor Estimates for Painting, Cost to repaint a home exterior, Repaint a home exterior, per 100 SF of floor
20.0 100 Square Feet @ $97.51$1,950.20
Painting and Finishing Subtotal:$4,677.60

Other

Project management
1.0 Each @ $2,000.00$2,000.00
Other Subtotal:$2,000.00

Setup

General contractor markup
20.00 %$15,891.08
Materials sales tax
7.00 %$3,650.11
Total Cost:$95,346.49