The information on this page is highly confidential and should be treated as such. Nica Dev does not
guarantee this is what you will realize however it is based on our experience and several months of analysis.
guarantee this is what you will realize however it is based on our experience and several months of analysis.
Road work Cost
Tractor, material, finish $140,000
Drainage, etc. $20,000
$160,000 Total roads
Electricity $100,000
(Above ground option) $100,000 Total Power
Water/ Well $60,000
Lines to lot $40,000
$100,000 Total well/water
$360,000 Total Improvements
Tractor, material, finish $140,000
Drainage, etc. $20,000
$160,000 Total roads
Electricity $100,000
(Above ground option) $100,000 Total Power
Water/ Well $60,000
Lines to lot $40,000
$100,000 Total well/water
$360,000 Total Improvements
Expenses
(Assumes salary and expenses for two employees)
Item Mo. Expense
Caretaker $200
Telephone $100
Website $300
Print in local magazines $2,070
Flyers $200
Travel $200
Lodging $200
Food $100
Entertainment $300
Gasoline $200
Misc. $340
Total $4,210 Total estimated Monthly
Item Mo. Expense
Caretaker $200
Telephone $100
Website $300
Print in local magazines $2,070
Flyers $200
Travel $200
Lodging $200
Food $100
Entertainment $300
Gasoline $200
Misc. $340
Total $4,210 Total estimated Monthly
Improvements
$2,250,000 Estimated selling price
$ 180,000 Selling expense
$2,070,000 Proceeds
$50,520 Est. monthly expenses (x12)
$360,000 Less improvements
$1,659,480 Estimated 12 month ROI
$1,659,480 Estimated return
$ 500,000 Cost of land
$1,159,480 ROI
231.90% What you wanted to see
$ 180,000 Selling expense
$2,070,000 Proceeds
$50,520 Est. monthly expenses (x12)
$360,000 Less improvements
$1,659,480 Estimated 12 month ROI
$1,659,480 Estimated return
$ 500,000 Cost of land
$1,159,480 ROI
231.90% What you wanted to see
ROI estimated
Click here to return to;
The Overview
The Idea
The Images
The Overview
The Idea
The Images