Home Projects Projects Finished How it Works About Us Contact Us
Miami Beach, FL 33140 ( Miami Finished ) Miami Beach, FL 33140 ( Miami Finished ) Miami Beach, FL 33140 ( Miami Finished ) Miami Beach, FL 33140 ( Miami Finished ) Miami Beach, FL 33140 ( Miami Finished ) Miami Beach, FL 33140 ( Miami Finished ) Miami Beach, FL 33140 ( Miami Finished ) Miami Beach, FL 33140 ( Miami Finished ) Miami Beach, FL 33140 ( Miami Finished ) Miami Beach, FL 33140 ( Miami Finished ) Miami Beach, FL 33140 ( Miami Finished ) Miami Beach, FL 33140 ( Miami Finished )

Miami Beach, FL 33140 ( Miami Finished )

Miami Beach ( Lakeview ) Project 1

heart-outline

Bedrooms

4
|

Bathrooms

4
|

Area

2600 image/svg+xml
Description

This property is an ideal opportunity located in Lake View, one of Miami's most family-friendly neighborhoods. The property is located only a short distance from La Gorce Country Club and Fisher Park, and is driving distance from Miami's most famous beaches.  As is, the property has an open floor plan with 2,926 total sq ft., 3 bedrooms and 3 bathrooms, with a generous formal living and family room that comes equippped with a bar and entertainment area, a spacious dining room, and an expansive pool. This home could be spectacular with a custom renovation.

Equity
$0 (0%) Invested
$480,938

Expected Return

0.00%

Total Project Est.cost

$2,137,500

Timeframe: 7 Months

Months to completion: -37 Months

Development Loan
$0 (0%)
$1,816,875

Expected Return

15%

Equity Min Investment $10000 | Development Loan Min Investment $10000

Learn more about the purchase process
Home Size 2,600 SF
Total Development Costs $687,500
Uses $ % PSF
Land $1,450,000 63.25% $558
Construction Costs $687,500 29.99% $264
Financing & Closing $155,000 6.76% $60
Total $2,292,500 100.00% $882
Sources $ %
Loan $1,816,875 79.07%
Equity $480,938 20.93%
Total $2,297,813 100.00%
Total Development Costs: $687.5k
$100,000
Sample Investment
$150,000
Project Distribution
Initial Investment? $0

Est. Immediate Costs will become known during the transaction process when the inspection report comes in.

total return ?
$657,500
Appreciation?
6%
%
Hist 20 yr. Hist 1 yr. Hist 5 yr. Custom
Project Costs and Valuation Rental Projections
Land Acquisition
$1,450,000
Development
$625,000
Sales and Marketing
$155,000
Project Management
$62,500
Est. Development Loan Interest
$0
Total Costs
$2
Final Est. Property Value
$2,950,000
Equity Valuation:
Estimated Return Annualized
70.30910609857978%
Return on Equity Investment
41%
Estimated Annualized Return
on Development Loan
15%
Year 1 Year 3 Year 5 Year 10
Est. Gross Rent
$147,500
Property Management
$14,750
Property Tax
$56,640
Maintenance Costs
$7,375
Other
$1,475
Revenue Subtotal
Loan Interest
Net Rental Income
Est. Annualized ROI for Equity ?
Est. Annualized CAP RATE on Equity ?