top of page
Rare opertunity
5018 Trafalger PI 53714 Madison
Active Investment
$100,000
Property Description
Charming property in Madison tranquil neighbourhood. Fully renovated property with Open concept on 1st Floor.
Property Details
Property Type
Single Family
Bedrooms
3
Bathrooms
2.5
Year Built
1940
Size
Floors
2,100 sqft
1
Business Plan
Purchase Price
Overhead Exp
Closing Costs
$270,000
$17,250
$5,414
Management Fee
Estimate Rehab
Unexpected
$0
$85,000
$4,250
Project time
6
months
Project total cost (All in)
$381,914
Investor Profit share
Investment
$100,000
Fixed rate (Yearly)
12%
+
From profit
0%
Title | Optimistic | Realistic | Pessimistic |
|---|---|---|---|
Selling Price | $454,000 | $439,000 | $424,000 |
Closing Costs 6.5% | $29,510 | $28,535 | $27,560 |
Project Profit (before Tax) | $42,576 | $28,551 | $14,526 |
Net Total Private investor profit | $6,000 | $6,000 | $6,000 |
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