Cost Baseline
Home Price
|
$10,000
|
Total
|
First Floor System
|
$455
| |
Basement
|
$2,944.02
| |
First Floor
|
$8,553.22
| |
Second Floor
|
$7,541.87
| |
Interior Flooring
|
$3,800
| |
Exterior
|
$1,673
| |
HVAC
|
$5,400
|
$39,912.11
|
(ABOVE) Home Values Graph: Average value meeting high level high-level deliverables is $57,425
(ABOVE) Rent Values Graph: Average monthly rent meeting high-level deliverables criteria is $1,302.50
Sell vs Rent Analysis
Average Home Value - Cost Baseline = Sale Profit
$57,425-$39,129 = $17,512.89
NPV of Rental =∑ CF / (1+r)n-Io
NPV = $103,036.49
IRR = 18%
No comments:
Post a Comment