2014
2013
2012
2011
2010
All
2014

(projected values)

PROPERTY

BOUGHT

SOLD

DAYS HELD

PURCHASE PRICE

SALE PRICE

NET PROFIT

ROI SIMPLE & ANNUAL

Oak Ave. Manhattan Beach, CA 90266

2/19/2014

12/1/14

285

$865,000

$1,400,000

$160,000

30.48% 36.57%

Silver St. Hermosa Beach, CA 90254

10/25/13

4/1/15

207

$826,000

$2,000,000

$250,000

22.32% 16.74%

Ave. A Redondo Beach, CA 90277

6/26/13

12/26/14

548

$865,000

$2,000,000

$225,000

28.13% 21.09%

Rosecrans Ave. Manhattan Beach, CA 90266

5/17/13

1/16/15

609

$791,000

$1,600,000

$230,000

26.56% 16.73%

**These projects use approximately 50% leverage, unlike previous years which were all-cash basis

2013

PROPERTY

BOUGHT

SOLD

DAYS HELD

PURCHASE PRICE

SALE PRICE

NET PROFIT

ROI SIMPLE & ANNUAL

Olympiad Drive Los Angeles, CA 90043

9/14/12

4/1/13

199

$375,000

$649,000

$92,488

18.07% 33.10%

Avenue B Redondo Beach, CA 90277

5/10/12

6/25/13

412

$592,000

$1,575,000

$415,965

38.96% 34.60%

*These numbers are on an all cash basis with no leverage.

2012

PROPERTY

BOUGHT

SOLD

DAYS HELD

PURCHASE PRICE

SALE PRICE

NET PROFIT

ROI SIMPLE & ANNUAL

James Alan Circle Chatsworth, CA 91311

8/31/11

1/31/12

153

$213,000

$279,000

$10,404

4.18% 10.00%

La Seda Road La Puente, CA 91744

5/13/11

2/24/12

287

$259,200

$375,000

$39,621

13.28% 16.90%

E. Helmick Road Carson, CA 90746

9/30/11

4/2/12

186

$252,000

$359,000

$36,000

14.29% 28.57%

Ronan Avenue Wilmington, CA 90744

10/21/11

6/29/12

227

$195,000

$299,000

$35,000

14.40% 24.70%

Grape Street Los Angeles, CA 90002

2/3/12

11/30/12

301

$80,199

$175,000

$34,271

28.07% 35.07%

261st Street Lomita, CA 90717

3/16/12

9/25/12

194

$370,300

$499,999

$47,108

11.26% 21.30%

*These numbers are on an all cash basis with no leverage.

2011

PROPERTY

BOUGHT

SOLD

DAYS HELD

PURCHASE PRICE

SALE PRICE

NET PROFIT

ROI SIMPLE & ANNUAL

Babcock Avenue North Hollywood, CA 91605

12/6/10

4/11/11

127

$248,000

$339,000

$18,028

6.36% 18.40%

Hunnewell Ave Sylmar, CA 91342

12/7/10

5/20/11

165

$315,000

$415,000

$30,212

8.79% 19.60%

Montgomery Ave North Hills, CA 91343

9/16/10

7/21/11

308

$265,000

$345,000

$17,201

5.64% 6.70%

Oak Street, #214 Glendale, CA 91204

12/21/10

7/21/11

212

$235,100

$270,000

$2,009

0.80% 1.40%

Gilmore Street Van Nuys, CA 91401

6/10/11

10/4/11

117

$212,000

$300,000

$54,617

24.10% 75.80%

Schoolcraft Street Reseda, CA 91335

3/8/11

11/23/11

260

$242,000

$349,900

$13,386

4.37% 8.00%

W. 29th Street Los Angeles, CA 90018

4/25/11

5/5/11

345

$222,000

$335,000

$18,631

8.70% 8.70%

E. 74th Street Los Angeles, CA 90001

5/11/11

9/14/11

127

$120,000

$194,000

$14,845

9.50% 27.50%

N. Niagara Street Burbank, CA 91505

8/1/11

12/14/11

136

$379,000

$510,000

$66,093

16.67% 45.10%

*These numbers are on an all cash basis with no leverage.

2010

PROPERTY

BOUGHT

SOLD

DAYS HELD

PURCHASE PRICE

SALE PRICE

NET PROFIT

ROI SIMPLE & ANNUAL

Cedar Grove Lane Sylmar, CA 91342

5/19/10

8/31/10

104

$271,000

$338,500

$26,875

9.48% 33.30%

Columbus Avenue Van Nuys, CA 91411

4/21/10

9/8/10

141

$229,200

$315,000

$35,178

13.73% 35.90%

Debby Street Van Nuys, CA 91401

9/8/10

11/29/10

82

$298,500

$407,000

$34,487

10.07% 44.80%

*These numbers are on an all cash basis with no leverage.

All

PROPERTY

BOUGHT

SOLD

DAYS HELD

PURCHASE PRICE

SALE PRICE

NET PROFIT

ROI SIMPLE & ANNUAL

Oak Ave. Manhattan Beach, CA 90266

2/19/2014

12/1/14

285

$865,000

$1,400,000

$160,000

30.48% 36.57%

Silver St. Hermosa Beach, CA 90254

10/25/13

4/1/15

207

$826,000

$2,000,000

$250,000

22.32% 16.74%

Ave. A Redondo Beach, CA 90277

6/26/13

12/26/14

548

$865,000

$2,000,000

$225,000

28.13% 21.09%

Rosecrans Ave. Manhattan Beach, CA 90266

5/17/13

1/16/15

609

$791,000

$1,600,000

$230,000

26.56% 16.73%

Ave. B Redondo Beach, CA 90277

5/10/12

6/25/13

412

$592,000

$1,575,000

$415,965

38.96% 34.60%

Olympiad Dr. Los Angeles, CA 90043

9/14/12

4/1/13

199

$375,000

$649,000

$92,488

18.07% 33.10%

1st St. Lomita, CA 90717

3/16/12

9/25/12

194

$370,300

$499,999

$47,108

11.26% 21.30%

Grape St. Los Angeles, CA 90002

2/3/12

11/30/12

301

$80,199

$175,000

$34,271

28.07% 35.07%

Ronan Ave. Wilmington, CA 90744

10/21/11

6/29/12

227

$195,000

$299,000

$35,000

14.40% 24.70%

E. Helmick Rd. Carson, CA 90746

9/30/11

4/2/12

186

$252,000

$359,000

$36,000

14.29% 28.57%

La Seda Rd. La Puente, CA 91744

5/13/11

2/24/12

287

$259,200

$375,000

$39,621

13.28% 16.90%

James Alan Cr. Chatsworth, CA 91311

8/31/11

1/31/12

153

$213,000

$279,000

$10,404

4.18% 10.00%

N. Niagara St. Burbank, CA 91505

8/1/11

12/14/11

136

$379,000

$510,000

$66,093

16.67% 45.10%

Schoolcraft St. Reseda, CA 91335

3/8/11

11/23/11

260

$242,000

$349,900

$13,386

4.37% 8.00%

Gilmore St. Van Nuys, CA 91401

6/10/11

10/4/11

117

$212,000

$300,000

$54,617

24.10% 75.80%

E. 74th St. Los Angeles, CA 90001

5/11/11

9/14/11

127

$120,000

$194,000

$14,845

9.50% 27.50%

Montgomery Ave North Hills, CA 91343

9/16/10

7/21/11

308

$265,000

$345,000

$17,201

5.64% 6.70%

Oak St., #214 Glendale, CA 91204

12/21/10

7/21/11

212

$235,100

$270,000

$2,009

0.80% 1.40%

Hunnewell Ave Sylmar, CA 91342

12/7/10

5/20/11

165

$315,000

$415,000

$30,212

8.79% 19.60%

W. 29th St. Los Angeles, CA 90018

4/25/11

5/5/11

345

$222,000

$335,000

$18,631

8.70% 8.70%

Babcock Ave. North Hollywood, CA 91605

12/6/10

4/11/11

127

$248,000

$339,000

$18,028

6.36% 18.40%

Debby St. Van Nuys, CA 91401

9/8/10

11/29/10

82

$298,500

$407,000

$34,487

10.07% 44.80%

Columbus Ave. Van Nuys, CA 91411

4/21/10

9/8/10

141

$229,200

$315,000

$35,178

13.73% 35.90%

Cedar Grove Lane Sylmar, CA 91342

5/19/10

8/31/10

104

$271,000

$338,500

$26,875

9.48% 33.30%

MEDIAN

$262,100

$354,450

$34,744

12.27% 15.34%

MEAN

$363,354

$638,725

$79,476

25.86% 21.20%

*PROJECTED