Spacious Flip, Prime Features
5344 Willow Road, Caledonia, WI, 53402
Active Investment
$100,000
Property Description
Great Flip Investment opportunity, our contractor company will make full interior and exterior rehab for this property which includes – Updating 5 Spacious rooms in the upper floors and 2.5 Bathrooms. The space in the basement will be finished (Flooring, lighting, painting, and we will create a wine cellar space + office space). In the exterior we plan to build a porch that will create additional space for outside gathering. Plan to bring a designer to choose house interior colors and open concept kitchen design.
Property Details
Property Type
Single Family
Bedrooms
5
Bathrooms
3
Year Built
1921
Size
Floors
3,600 sqft
2
Business Plan
Purchase Price
Overhead Exp
Closing Costs
$367,000
$18,155
$12,240
Management Fee
Estimate Rehab
Unexpected
$0
$115,000
$11,500
Project time
5
months
Project total cost (All in)
$523,895
Investor Profit share
Investment
$100,000
Fixed rate (Yearly)
10%
+
From profit
15%
Title | Optimistic | Realistic | Pessimistic |
|---|---|---|---|
Selling Price | $629,000 | $619,000 | $609,000 |
Closing Costs 7.0% | $44,030 | $43,330 | $42,630 |
Project Profit (before Tax) | $61,075 | $51,775 | $42,475 |
Private Investor Share | $9,161 | $7,766 | $6,371 |
Net Total Private investor profit | $12,412 | $11,156 | $9,901 |
Investor ROI | 20% | 22% | 23% |
Contact us
11220 W. Burleigh Street Suite 100
Wauwatosa, WI, 53222
+1 (240) 370-4580
