Est. mensual: $2,420 Recalcular
Acerca de esta propiedad
Otra propiedad residencialNúmero de MLS: #6726810
Seller says highest and best use to lot split into 3 half acre lots !- 1602 W. Olney Ave, Phoenix, AZ, 85041
- 2-acre lot
- Zoned R10 - one house per 10,000 sqft lot
- Former fire damage property - Recently been scrapped
- Water meter on site - use to be on septic tank - Access to water less that 50 yards away INFORMATION FROM SELLER:
Active comps are at 1.2 - 1.7 mill for a product that is over 4,000 sq ft with over 12k lots
- 8503 S 9th dr, phoenix az, - Active at 1.3 mill
Sold comp at 1.7 mill sold 2 months ago that really helps substantiate the values for larger builds that will help new build projects to price out for us
- 1009 W Ardmore rd., Phoenix, AZ, 85041
numbers for build-out for 3 Lots
20k lots with 4000 sq ft houses (type of product I think should be built)
Homes are worth 1.5 mill plus for resale Cost per lot (2 payoff notes) 160k a lot X 3 = 480k (Cost for the dirt)
Cost for Infrastructure at 70k per lot X 3 = 210k Build out $200 sq ft X 4000 sq ft = 800k x 3 houses =2.4 mill Total cost (not including holding cost) = $3,090,000
List all 3 new builds for 1.5 mill X 3 = $4,500,000
Total profit: $4,500,000 - $3,090,000 - $337,500 = $1,072,500 Return on Cash: $1,072,500 / $3,090,000 = 34.7% ROI (cash on cash)
Holding cost: $3,090,000 X 10% = $463,500k for 18-month Final ROI: $609,000 / $3,553,500 = 17% Cash on cash Final ROI
Some May View ROI: 19.7% (if you don't add holding cost to cash basis)
Características de la propiedad
Amenidades: | Puerto |
---|---|
Estilo arquitectónico: | Otro |
Área del lote: | 2.05 Acres |
Copyright © 2024 Arizona Regional Multiple Listing Service, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified. Information being provided is for consumers' personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
Los comentarios sobre la propiedad se emplea traducción computarizados. La traducción es automática y es solo una aproximación al contenido original proveído del sitio web. La traducción no se debe de considerar exacta ni basarse en ella. No asumimos responsabilidad por la exactitud de la traducción.
Escuela primaria
SOUTHWEST ELEMENTARY SCHOOL
0.6
MillasVer detalle
Escuela secundaria (ciclo básico)
SOUTHWEST ELEMENTARY SCHOOL
0.6
MillasVer detalle
Escuela secundaria (ciclo superior)
CESAR CHAVEZ HIGH SCHOOL
3.3
MillasVer detalle