Invest Now
Financial Summary
| BEST CASE | EXPECTED CASE | WORST CASE | |
|---|---|---|---|
| Number of Lots | 184 | 184 | 184 |
| Total Sq footage | 175,440 | 175,440 | 175,440 |
| Land Area – Acres | 20.60 | 20.60 | 20.60 |
| Total Cost of Finished TH | $25,480,632 | $26,841,064 | $29,464,629 |
| Total Sale | $38,596,800 | $35,965,200 | $34,210,800 |
| Net Profit | $11,691,168 | $7,624,136 | $3,171,171 |
| Return of Investment | $3,000,000 | $3,000,000 | $3,000,000 |
| Profit avail after Return of Capital | $8,691,168 | $4,624,136 | $171,171 |
| Profit per Share (100 shares) | $86,912 | $46,241 | $1,712 |
| Internal Rate of Return (IRR) | 65.48% | 38.74% | 0.28% |