Property Investment Opportunity
High-yield real estate investment with projected returns
14689 1/2 Sherman Way
Van Nuys, California 91405
$580000
3 Beds3 Baths1410 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.
11.82%
Annualized ROI
5 months
Time Frame
$3.13
Share Price
$19,377
Est. Net Profit
Deal Level Financials
Project Timeline
Funding start date
Mar 31, 2025
Est. ending date
Sep 1, 2025
Est. total timeframe
5 months (154 days)
Acquisition & Construction
Est. purchase price
$580,000
Est. purchase costs & fees
$14,500
Est. construction expenses (10.00%)
$58,000
Est. base investment
$652,500
Est. loan fee (1.00%)
$3,589
Est. total investment
$656,089
Financing Structure
Est. down payment
$293,625
Est. loan-to-cost
55.00%
Est. loan amount
$358,875
Est. interest rate (9.50%)
$14,384
Est. loan term
5 months
Fundraising
Est. down payment
$293,625
Pre-Development Fee (3.00%)
$19,683
Total raise amount
$313,308
Profit Calculation
Est. sales price
$730,000
Est. total investment
-$656,089
Est. interest expense (9.50%)
-$14,384
Est. closing costs (5.50%)
-$40,150
Est. total net profit
$19,377
Class B Unit Holder Fees
Total service fee
30.00%
Property Details
Property Specifications
Property Type:Single Family Residence
Year Built:2015
Square Footage:1410 sq ft
Bedrooms:3
Bathrooms:3
Neighborhood
Located in Van Nuys, California, this property offers excellent investment potential in a growing market.
Zip Code:91405
Investment Action
Invest Now
Property Type: Flip • Condominium