Prime location
3512 Driftstone Cir Fayettville 28311 NC
Active Investment
$100,000
Property Description
Description -, This sharp 3BR, 2.5BA two-story delivers style, comfort, and convenience in one perfect package. Enjoy a bright, modern kitchen with granite counters, open living and dining spaces, and smart cosmetic upgrades throughout. Upstairs features three roomy bedrooms, an elevated primary suite with vaulted ceilings and dual vanity, plus an ultra-handy laundry room.
Property Details
Property Type
Single Family
Bedrooms
3
Bathrooms
2.5
Year Built
1993
Size
Floors
1,450 sqft
2
Business Plan
Purchase Price
Overhead Exp
Closing Costs
$145,000
$8,557
$6,885
Management Fee
Estimate Rehab
Unexpected
$0
$35,000
$3,500
Project time
4
months
Project total cost (All in)
$198,942
Investor Profit share
Investment
$100,000
Fixed rate (Yearly)
7%
+
From profit
20%
Title | Optimistic | Realistic | Pessimistic |
|---|---|---|---|
Selling Price | $259,000 | $249,000 | $239,000 |
Closing Costs 7.0% | $18,130 | $17,430 | $16,730 |
Project Profit (before Tax) | $41,928 | $32,628 | $23,328 |
Private Investor Share | $8,386 | $6,526 | $4,666 |
Net Total Private investor profit | $9,880 | $8,206 | $6,532 |
Contact us
11220 W. Burleigh Street Suite 100
Wauwatosa, WI, 53222
+1 (240) 370-4580
