Financial Projections

Land		$1,500,000
Vertical Cost		$3,300,000
Land Development		$800,000
Road Paving		$50,000
Total		$5,650,000
10% Buffer		$6,215,000
33 TH @ Average $235k		$7,755,000
Profit		$1,540,000
Profit %		24.78%

Comparable Properties