top of page

3947 Sumac Dr

투자기간

6

8

​개월

~

3947 Sumac Dr, Sherman Oaks, CA 91403, USA

예상 연 수익률

0.00%

이상 예상

투자시 예상 세전 수익금은

최소

$10,000

개월 동안

,

6

입니다.

개월 동안

최대

8

$12,345

$12,345

투자자 보호

​김원석 부동산 연대 보증

시공사 책임 준공 및 미이행 시 채무 인수

전담 관리 팀 배정 

상시 업데이트

Property Description

Property Details

Property Type

Size

3192

sqft

Attention developers and investors, there is a new hidden gem on the market in the heart of Sherman Oaks off Beverly Glen. The current footprint is a 4-bedroom 5 bath at 3192 sq feet with incredible views that can be highlighted by building a new large deck. This Hillside home is ready to rebuild ground up or simply bring it down to the studs; then get creative to make this an exceptional renovation with tremendous upside.

Bedrooms

Bathrooms

Floors

Year Built

1979

Flip Estimate

All Cash

Hard Money

Hard Money+ Repair Loan

Dollars

Worse

Better

Purchase Price

$1,350,000

Purchase Closing Cost

$1,350,000

Finder's Fee

Cash Needed to Close

$1,350,000

$1,350,000

Rental Income

$1,350,000

Repairs

$1,350,000

Holding Months

$1,350,000

Holding Costs

$1,350,000

Total Cash Needed

$1,350,000

Projected Resale Price

$1,350,000

Buyer Agent Commission

$1,350,000

Resale Closing Cost

$1,350,000

Repair Request

$1,350,000

Profit Before Split

$1,350,000

KRE Split 40%

$1,350,000

Net Profit on All Cash

Annual Return %

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

$1,350,000

Couple Talking to Each Other

Worse

Better

Down Pay %

$1,350,000

$1,350,000

Down Pay Amount

$1,350,000

$1,350,000

Loan Amount

$1,350,000

$1,350,000

Monthly Mortgage

$1,350,000

$1,350,000

Total Mortgage Pay

$1,350,000

$1,350,000

Loan Fee (2%)

$1,350,000

$1,350,000

Loan Related Fees

$1,350,000

$1,350,000

Total Loan Expenses

$1,350,000

$1,350,000

Cash Needed to Close

$1,350,000

$1,350,000

Total Cash Needed

$1,350,000

$1,350,000

Profit Before Split

$1,350,000

$1,350,000

KRE Split 50%

$1,350,000

$1,350,000

Net Profit 

Annual Return %

$1,350,000

$1,350,000

$1,350,000

$1,350,000

Worse

Better

Down Pay %

Down Pay Amount

$1,350,000

$1,350,000

$1,350,000

$1,350,000

Loan Amount

$1,350,000

$1,350,000

Monthly Mortgage

$1,350,000

$1,350,000

Total Mortgage Pay

$1,350,000

$1,350,000

Loan Fee (2%)

$1,350,000

$1,350,000

Loan Related Fees

$1,350,000

$1,350,000

Total Loan Expenses

$1,350,000

$1,350,000

Repair Holdback

$1,350,000

$1,350,000

Cash Needed to Close

$1,350,000

$1,350,000

Total Cash Needed

$1,350,000

$1,350,000

Profit Before Split

$1,350,000

$1,350,000

$1,350,000

KRE Split 50%

$1,350,000

Net Profit 

Annual Return %

$1,350,000

$1,350,000

$1,350,000

$1,350,000

*THE FIGUERES ARE SUBJECT TO CHANGE. KIM REAL ESTATE DOES NOT GUARANTEE THE PROJECTION.

Property Location

3947 Sumac Dr, Sherman Oaks, CA 91403, USA

플립투자 신청하기

Thanks for submitting!

bottom of page