top of page
.png)
AT JORDANELLE
Target Capital Raise from Investors:
Development Opportunity:
Structure:
GP Contribution:
Minimum Commitment:
Estimated Hold Period:
Estimated Time To Return Capital:
Home Run:
Fees:
$1,800,000
Lot 508 1.21 acres of raw land on Marcella Golf Corse
Property Development, including Leasing, Financing, Construction Management, Property Management, and Sales
Build-To-Hold philosophy, while paying close attention to opportunistic liquidity event.
36-48 months. Refinance or sale
10%-15% (need to refine this)
3% Development Fee (Hard and Soft Costs, No Land)
Property/Asset Management Fee 3.5%
Cost of Construction
Land
Sq Ft
Price per Sq Ft
Building Cost
Total Hard Cost
Bank Interest
Pre Construction Cost
Total Cost
$1,700,000
6,500
$550
$3,575,000
$5,275,000
$519,088
$100,000
$5,894,000
Equity
and Debt
LP Share Holders (50 Shares @ 50K each)
Debt
Value after Completion
Loan to Value
LP Equity at Building Completion
LP Return on Cash at Building Completion
$2,500,000
$3,394,000
$9,000,000
37%
$3,885,000
$1.55
Inquire Today
bottom of page