Financial Plan
COMPARABLES ON THE PROPERTY: CLICK THE PHOTO TO GO TO THE UNDERWRITING SPREADSHEET
Financial Plan
Projected Income Statements, Balance Sheets and Cash Flow Statements:
- Year 1: Revenue of $150,000 with a net profit margin of 20%.
- Year 5: Projected revenue of $300,000 with a net profit margin of 35%.
- ARV of the property if we stick to the 4/4.5 3400sqft will be $1,200,000.
- With an all in purchase price of $750,000
- This will create an equity spread value of 36%
- Bookkeeping will be managed in-house with our bookkeeper, at no cost to the compound.
- We plan on Re-Financing in 2-3 years when interest rates reach below 6%.
- The Return On Investment For You Is Infinite. You Will Not Need To Come Out Of Pocket For Anything Since You Are Providing The Land.
- Since There Will Only Be ~$160,000 Cash Invested From PFC-REF1, LLC, The Only Requirement Will Be $30,000-$40,000 Will Be Returned To The Fund Upon The Initial Refinancing The Property.