Download as pdf or txt
Download as pdf or txt
You are on page 1of 1

8 Unit Project

General Information Project Start Capital $300,000 # of Units 8 Width (Meters) 4.20 Length (Meters) 20.00 # of Floors 2 Beds 4 Baths 4 Total Sq Meters 168 Per Square Meter Cost $200.00 Total Sq Feet 2,152 Per Square Foot Cost $18.58 Build Per Unit Cost $33,600 Expenses Land Purchase $200,000 Site Improvement $40,000 Taxes $350 Buy (Land ) Closing Cost $2,020 Sell Closing Costs $20,084 Fixed Costs $48,000 Total Unit Cost $268,800 Total $579,254 Our Disclaimer

Sales Per Unit Sale $125,000 Projected Sale Income $1,000,000 - Total Expenses $579,254 Gross Profit $420,746 - CIO Expense $105,186 Net Profit $315,559 Investor Pay Out Net Profit $315,559 + Initial Investment $300,000 Total Pay-Back $615,559 Return on Investment 105.19%

The assumptions that are presented, are based upon estimations and the Investor(s) understand the Risks and the Rewards of Investment Properties and holds harmless all involved parties. Investor(s) understand that past performance do NOT guarantee future results.

You might also like