Luxury Home in Nature
3021 Ashford Ln Madison 53713
In progress
$130,000
Property Description
This project will deliver a fully modernized, high-demand home with open-concept living, a finished basement, and premium indoor-outdoor features. With standout curb appeal and added usable square footage, it's positioned for a fast, profitable resale.
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
1976
Size
Floors
2,932 sqft
2
Business Plan
Purchase Price
Overhead Exp
Closing Costs
$344,000
$15,200
$9,275
Management Fee
Estimate Rehab
Unexpected
$0
$123,000
$4,920
Project time
6
months
Project total cost (All in)
$496,395
Investor Profit share
Investment
$130,000
Fixed rate (Yearly)
7%
+
From profit
25%
Title | Optimistic | Realistic | Pessimistic |
|---|---|---|---|
Selling Price | $614,000 | $599,000 | $584,000 |
Closing Costs 6.5% | $39,910 | $38,935 | $37,960 |
Project Profit (before Tax) | $53,205 | $39,180 | $25,155 |
Private Investor Share | $13,301 | $9,795 | $6,289 |
Net Total Private investor profit | $16,255 | $13,365 | $10,210 |
Contact us
11220 W. Burleigh Street Suite 100
Wauwatosa, WI, 53222
+1 (240) 370-4580
