top of page
Nestled in tranquil forest charm
432 West Capitol Drive, Hurtland 53029
New Investment
$100,000
Property Description
Charming farmhouse in the desired hometown of Hartland. Full remodalation of the property with a newly open concept design on the main floor.
boasts hardwood floors throughout, a brand-new central A/C system, and a cozy mini kitchenette in the basement —
IN about 6 months from now
Property Details
Property Type
Single Family
Bedrooms
4
Bathrooms
3
Year Built
1890
Size
Floors
2,288 sqft
2
Business Plan
Purchase Price
Overhead Exp
Closing Costs
$229,000
$19,050
$9,087
Management Fee
Estimate Rehab
Unexpected
$0
$130,000
$13,000
Project time
6
months
Project total cost (All in)
$400,137
Investor Profit share
Investment
$100,000
Fixed rate (Yearly)
8%
+
From profit
15%
Title | Optimistic | Realistic | Pessimistic |
|---|---|---|---|
Selling Price | $499,000 | $489,000 | $479,000 |
Closing Costs 6.5% | $32,435 | $31,785 | $31,135 |
Project Profit (before Tax) | $44,422 | $35,072 | $25,722 |
Private Investor Share | $6,663 | $5,261 | $3,858 |
Net Total Private investor profit | $10,663 | $9,261 | $7,858 |
Contact us
11220 W. Burleigh Street Suite 100
Wauwatosa, WI, 53222
+1 (240) 370-4580
Submit Your Details And We Will Get Back To You
bottom of page