Property Investment Opportunity

High-yield real estate investment with projected returns

4822 Hollow Corner Rd UNIT 173

Culver City, California 90230

$550000

2 Beds2 Baths885 Sq Ft

Deal Level Financials

The ROI Calculator above shows figures specific to you based on today's date and your investment amount. The Deal Level Financials below show the financial details for the entire project. You can hover over the question mark icon for an explanation of each item.

17.09%
Annualized ROI
6 months
Time Frame
$2.97
Share Price
$32,499
Est. Net Profit
Deal Level Financials

Project Timeline

Funding start date
Mar 17, 2025
Est. ending date
Sep 17, 2025
Est. total timeframe
6 months (184 days)

Acquisition & Construction

Est. purchase price
$550,000
Est. purchase costs & fees
$13,750
Est. construction expenses (10.00%)
$55,000
Est. base investment
$618,750
Est. loan fee (1.00%)
$3,403
Est. total investment
$622,153

Financing Structure

Est. down payment
$278,438
Est. loan-to-cost
55.00%
Est. loan amount
$340,312
Est. interest rate (9.50%)
$16,298
Est. loan term
6 months

Fundraising

Est. down payment
$278,438
Pre-Development Fee (3.00%)
$18,665
Total raise amount
$297,103

Profit Calculation

Est. sales price
$710,000
Est. total investment
-$622,153
Est. interest expense (9.50%)
-$16,298
Est. closing costs (5.50%)
-$39,050
Est. total net profit
$32,499

Class B Unit Holder Fees

Total service fee
30.00%

Property Details

Property Specifications

Property Type:Condominium
Year Built:1973
Square Footage:885 sq ft
Bedrooms:2
Bathrooms:2

Neighborhood

Located in Culver City, California, this property offers excellent investment potential in a growing market.

Zip Code:90230

Investment Action

Invest Now
Property Type: Flip • Condominium