top of page
River view SFH
4019 Riverside Road Waterford, WI 53185
In progress
$150,000
Property Description
Riverfront, single family home sits on 0.22 Acres. Sanroom and patio to enjoy summer time.
Property Details
Property Type
Single Family
Bedrooms
3
Bathrooms
2
Year Built
1920
Size
Floors
1,852 sqft
2
Business Plan
Purchase Price
Overhead Exp
Closing Costs
$409,000
$13,975
$10,388
Management Fee
Estimate Rehab
Unexpected
$0
$130,000
$6,500
Project time
5
months
Project total cost (All in)
$569,863
Investor Profit share
Investment
$150,000
Fixed rate (Yearly)
8%
+
From profit
15%
Title | Optimistic | Realistic | Pessimistic |
|---|---|---|---|
Selling Price | $734,000 | $719,000 | $704,000 |
Closing Costs 7.5% | $55,050 | $53,925 | $52,800 |
Project Profit (before Tax) | $84,516 | $70,641 | $56,766 |
Private Investor Share | $12,677 | $10,596 | $8,515 |
Net Total Private investor profit | $17,677 | $15,596 | $13,515 |
Investor ROI | 21% | 22% | 24% |
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