$3,200,000 Purchase Price / $650,000 Capital Improvements / $5,000,000 Stabilized Value
$12,135,000 - Purchase Price / $4,247,250 - Down Payment / $716,280 - Renovation / $5,650,000 - Capital Raise / $13,085,700 - Total Acquisition Cost / $18,730,000 - Expected Value in 5 Years , 25.1% IRR - Estimated ROI After 3 Year Liquidity Event & 10 Year Hold
$6,464,000Purchase Price $800,000 Capital Improvements $9,000,000 Stabilized Value