top of page

Case Study

AlphaX Re Capital

Flip

Purchase Price

$2,200,000

LTV

75%

ARV

$2,500,000

Interest Rate

9%

AlphaX Re Capital

Long-Term Rental

Purchase Price

$375,000

Rehab Cost

$79,653

ARV

587,000

Rent Gross

$4,500

AlphaX Re Capital

Purchase Price

$585,000

Rehab Cost

$87,677

ARV

$940,698

Rent

$5,500

Short-Term Rental

AlphaX Re Capital

Long-Term Rental

Purchase Price

$290,000

Total Cash Invested

$43,524

ARV

$452,320

Rent Gross

$1,800

AlphaX Re Capital

Long-Term Rental

Purchase Price

$445,000

Rehab Cost

$5,000

ARV

$620,250

Rent Gross

$2,500

AlphaX Re Capital

Long-Term Rental

Purchase Price

$430,000

ARV

$555,945

Rend Gross

$2,800

Cash Flow (Estimated)

$258

Our Story

2022

2021

March

RateDNA was established, lead by Lisa Gao

May

Flipped 100+ Properties; Started development projects

January

Hestia Development was established, lead by Melanie Griswold

2020

October

SALA Homes Realty was founded, lead by Sunnie Li & Abby Tang

2019

June

AlphaX was founded in Bay Area, lead by Stephanie Yi

bottom of page