$ | |
12
*
2 bedrooms units @ $85000 each = | 1 020 000 |
20
*
3 bedrooms units @$129000 each = | 2 580 000 |
GROSS
REALIZATION: | 3 600 000 |
Less
legal & commission on sale @ 6% | (216 000) |
NET
REALIZATION: | 3 384 000 |
AFTER PROFIT & RISK @ 20% $3 384 000 * 100/(100+20) = | 2 820 000 |
AFTER
LEGAL & STAMP DUTY ON
PURCHASE @ 3%: $2
820 000 * 100/(100+3) = | 2 737 786 |
MARKET
VALUE: say | $2 740 000 |