Project Description
Land Description and Features
Land area: 374 m² Prime location close to the metro Vibrant and upscale area A park is located behind the property Floor Area Ratio (FAR): 0.95 Residential zoning permit for 4 floors Located on a main road Number of apartments: 8 Basic Information
Item Information Project type Residential apartment building Number of residential units 8 Land area (m²) 374 Total construction area (m²) 1,078 Project duration (months) 9
Cost Calculations
US Dollars
Item Cost (USD) Total land cost $320,000 Apartment construction cost $476,000 Basement construction cost $42,000 Total construction cost $518,000 Total cost — land and construction $838,000
Projected Sales
Unit Type Number of Units Unit Price ($) Total 3+1 6 $140,000 $1,080,000 2+1 2 $120,000 $240,000 Total 11 — $1,080,000
Profit Calculations
Item Amount (USD) Total sales $1,080,000 Net profit $242,000 Net profit after deducting the development company’s 30% share $169,400 Overall profit margin 29% Investor’s net profit margin 20%