Hidden loft 108 th St & Oklahoma Ave , 12 Unité Immeuble d’appartements 5 021 013 $ CAD (418 418 $ CAD/Unité) 6,75% Taux de capitalisation West Allis, WI 53227

Hidden Loft luxury town homes developments
land was acquired in Sep of 2024,
All the utility work as been completed
we have started construction of first building
The land can host 5 building each with 12 town homes with garages
How ever other four lots are separate.
four three bed rooms six two bedrooms and two one bed rooms
here is price break down there is some variation subject to Tariffs
Land 375 000 , four additional lots 375000 are available
Utility work 175000
Pavement and landscape 150000
Construction cost 2,625,00
builder fee 325 000
Total cost 3,650,000.00
Rent roll Three bed room 2,650 time 4 10,600.00
Two bedroom 2000 time 6 12000.00
one bed room 1650 time 2 3,300
Total rent collection 310,800 K a year
Tax 20 K
Property management 13000
Snow and landscape 12000
Garbage 6000
We energies 2500
Insurance 7000
Repairs 4000
Total 64,500
310,800 -64,500 246,300