Preliminary PRO-FORMA
ROI
LAND $200,000
ARCH/ENG/ $87,500
PERMIT $48,800
SOILS $8,500.00
SURVEY $23,000
CIVIL ENG $35,000
CONSTRUCTION $ 1,336,500
ROADWORK $250,000
FIRE HYDRANT/STREET LIGHT $87,000
SEPTIC/UTIL $187,000
TOTAL DEVELOPMENT COST $2,263,300
4 UNITS @ $865,000 EACH
2,025 sf
TOTAL SALE $3,460,000
PROFIT $1,196,700
TIME FRAME 24 Months
24% ROI
