At Estate.co, we specialize in helping clients navigate the complexities of land acquisition, sales, and development. Whether you’re looking to buy, sell, or invest in land, our experienced team provides expert guidance throughout the entire process, ensuring that you make informed decisions that align with your goals.
Whether you’re seeking land for residential, commercial, or agricultural purposes, we assist you in identifying the perfect property that fits your needs. We take into account zoning laws, topography, and future development potential to help you make the right choice.
Looking to sell your land? We help you market your property effectively, ensuring it reaches potential buyers through multiple channels. Our team handles all aspects of the sale, from property valuation to closing negotiations, to ensure you get the best possible return.
Our team provides in-depth land development consulting services, including feasibility studies, environmental assessments, and land use planning. We work with local authorities to help you navigate permits and regulations, making the development process as smooth as possible.
We offer personalized advice for investors looking to diversify their portfolio with land investments. From vacant lots to large tracts of land, we help you assess market trends, potential appreciation, and development opportunities to maximize your return on investment.
Navigating zoning regulations can be challenging. Our experts guide you through the local zoning laws and help you understand the permitted uses of the land, ensuring that your plans for development or investment align with legal requirements.
For those interested in agricultural or environmentally sensitive land, we provide specialized services to ensure that the property meets your specific needs. We help identify properties suitable for farming, conservation, or eco-friendly developments.
we make the process of buying, selling, or developing land simple and efficient. Our step-by-step approach ensures that you are informed and supported at every stage of your land real estate journey.
Our team has extensive experience in the local land market and a deep understanding of land values, trends, and legal considerations.
Tailored SolutionsWe offer personalized solutions, whether you’re a first-time buyer, an experienced developer, or an investor looking to grow your portfolio.
End-to-End SupportFrom site visits and appraisals to negotiations and closing, we provide comprehensive support every step of the way.
$30,000
$30,000
$120,000
$30,000
$4,800
$34,800
INCOME ANALYSIS | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
---|---|---|---|---|---|---|---|---|
Gross Scheduled Income | ||||||||
Less Vacancy Allowance | ||||||||
Gross Operating Income | ||||||||
Property Taxes | ||||||||
Insurance | ||||||||
Utilities | ||||||||
Homeowners Association | ||||||||
Maintenance Reserve | ||||||||
Property Management | ||||||||
Total Operating Expenses | ||||||||
Net Operating Income | ||||||||
Capitalization (Cap) Rate (%) | ||||||||
Less Mortgage Expense | ||||||||
CASH FLOW | ||||||||
Cash on Cash Return | 4.8% | 6.1% | 7.5% | 8.9% | 10.4% | 18.7% | 41.4% | 75.3% |
EQUITY ANALYSIS | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
Property Value | $150,000 | $156,000 | $162,240 | $168,730 | $175,479 | $213,497 | $316,027 | $467,798 |
Plus Appreciation | $6,000 | $6,240 | $6,490 | $6,750 | $7,020 | $8,540 | $12,642 | $18,712 |
Less Mortgage Balance | $118,659 | $117,228 | $115,701 | $114,071 | $112,333 | $101,731 | $66,798 | $0 |
TOTAL EQUITY | $37,341 | $45,012 | $53,029 | $61,409 | $70,166 | $120,306 | $261,871 | $486,510 |
Total Equity (%) | 24% | 28% | 31% | 35% | 38% | 54% | 80% | 100% |
FINANCIAL PERFORMANCE | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
---|---|---|---|---|---|---|---|---|
Cumulative Net Cash Flow | $1,686 | $3,823 | $6,432 | $9,531 | $13,143 | $19,651 | $34,042 | $60,237 |
Cumulative Appreciation | $6,000 | $12,240 | $18,730 | $25,480 | $32,500 | $41,040 | $53,682 | $72,394 |
Total Net Profit if Sold | - | $1,309 | $9,548 | $18,158 | $27,158 | $78,674 | $224,020 | $454,393 |
Annualized Return (IRR) | - | 10.9% | 15.7% | 17.6% | 18.4% | 18.6% | 17.5% | 16.9% |