top of page
Developing area
S29W31532 Sunset Dr Waukesha 53189
In progress
$120,000
Property Description
New design for an outstading property in the desiered area of Wakesha. In addition to a new layout we plan to design a GYM and workshow room in the large Garage
Property Details
Property Type
Single Family
Bedrooms
4
Bathrooms
3
Year Built
1910
Size
Floors
2,300 sqft
2
Business Plan
Purchase Price
Overhead Exp
Closing Costs
$300,000
$16,833
$6,200
Management Fee
Estimate Rehab
Unexpected
$0
$130,000
$9,100
Project time
7
months
Project total cost (All in)
$462,133
Investor Profit share
Investment
$120,000
Fixed rate (Yearly)
7%
+
From profit
20%
Title | Optimistic | Realistic | Pessimistic |
|---|---|---|---|
Selling Price | $574,000 | $559,000 | $544,000 |
Closing Costs 6.5% | $37,310 | $36,335 | $35,360 |
Project Profit (before Tax) | $48,461 | $34,436 | $20,411 |
Private Investor Share | $9,692 | $6,887 | $4,082 |
Net Total Private investor profit | $14,592 | $11,787 | $8,982 |
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