Adress :
38XX W Beardsley Road
Livable sqft :
2800
Cost sqft $ :
120.00
Sale sqft $ :
240.00
Description
Cost
Total
PROJECT and LAND
Land
$ 125,000.00
Construction documents
$ 14,000.00
Grading and drainage
$ 2,000.00
Soild report
$ 1,000.00
$ 142,000.00
Desing review
$ 800.00
G&D review
$ 800.00
Plan review
$ 800.00
Construciton permits
$ 2,000.00
$ 2,000.00
Total :
$ 146,400.00
LAND DEVELOPMENT
Water / sewer services
on site
$ 1,000.00
Electrical services
on site
$ 1,000.00
Gas service
on site
$ 1,000.00
Cox
on site
$ 1,000.00
Site improvemnets
on site
$ 1,000.00
$ 5,000.00
Total :
$ 5,000.00
CONSTRUCTION
Construciton cost
const / sqft
value / sqft
$ 120.00
2800
$ 65.00
Fence
const / sqft
value / sqft
200
$ 65.00
Mis
$ 13,000.00
$ 12,600.00
$ 361,600.00
Total investment :
$ 513,000.00
FINANCING
Loan amount
$ 513,000.00
Interest
per year
$ 513,000.00
$ –
Terms
months
6%
0
$ –
Total investment :
$ 513,000.00
SALE and COMMISSIONS
Sale value
livable sqft
cost sale sqft
2800
$ 240.00
$ 672,000.00
Commissions
percentage
6%
$ 40,320.00
Total commissions :
$ 40,320.00
PROFIT
Investment cost
$ 513,000.00
Interest
$ 513,000.00
Commissions
$ 40,320.00
$ 553,320.00
$ 672,000.00
Total profit :
$ 118,680.00
