76-78 High Street, Braintree
Funded
Total Fund
Property name: 76-78 High Street
Address: Braintree
Property type: Flat - Purpose built
Property age: c17th Century plus later additions
Market type: Young professionals
Purchase Price | £475,000 |
Acquisition Costs | £32,000 |
Legal & Professional Fees | £129,610 |
Development Costs | £427,000 |
Contingency Allowance | £98,890 |
CrowdLords Fees | £19,000 |
Total Investment | £1,181,500 |
Less Senior Debt | -£885,000 |
Less Mezzanine Debt | -£100,000 |
TOTAL EQUITY | £196,500 |
Developer Equity | £47,500 |
Redeemable A Shares - Crowd Equity | £149,000 |
Value Creation | £1,505,000 |
Finance Costs | £105,822 |
Sales Cost | £27,750 |
CL Growth Fees | £7,975 |
Corporation Tax | £34,571 |
Net Profits After Tax | £147,382 |
Share of Net Profits Paid | £22.24% |
Capital Return to Investors | £32,780 |
Investment Period | 12 Months |
Projected Total Return | 22.0% |
Projected Annualised Return | 22.0% |
We include a CrowdLords Risk Rating to illustrate where the investment lies on our Risk Return Profile. Where risks are higher it is usual to expect a higher return and this is designed to aid quick comparisons only. It is our opinion only and should not be taken as a recommendation. You should judge the Risk for yourself using the information provided and your own investigations to form your own opinion.
We rate Risk across 5 parameters and grade them as being A, B, C, D or E. A being lower Risk. The five areas we grade are:
Have a question? If the info above doesn't help, you can ask the pitch creator directly.