💰
Child Lot #1 Rental
Real Estate
🏠 Real Estate HIGH Year 4 Launch 📍 Beallsville Road
3BR/2BA rental home on subdivided child lot at Beallsville Road property.
Annual Revenue Potential
$30,000 - $40,000
per year at full operation
Startup Investment
$295,000 - $515,000
initial capital required
10-Year Revenue Projection
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
| Year | Revenue | Status | Notes |
|---|---|---|---|
| Year 1 | $0 | Pre-Revenue | |
| Year 2 | $0 | Pre-Revenue | Eligibility verification |
| Year 3 | $0 | Pre-Revenue | Subdivision application |
| Year 4 | $25,000 | Launch | Tenant Q2 (9 months) |
| Year 5 | $33,000 | Established | |
| Year 6 | $35,000 | Mature | |
| Year 7 | $36,000 | Mature | |
| Year 8 | $37,000 | Mature | |
| Year 9 | $38,000 | Mature | |
| Year 10 | $40,000 | Mature |
Pre-Revenue Launch Ramp-Up Established Mature
Implementation Timeline
Key Milestones
First Revenue Year 4, Month 48
Full Operation Year 4
Key Dates
- → Month 6: Verify eligibility (CRITICAL)
- → Month 24: Submit subdivision application
- → Month 36: Begin construction
- → Month 48: Tenant move-in
Prerequisites
- ☐ Title date verified (before Jan 7, 1981)
- ☐ No TDR or blocking easements
- ☐ Owner personally applies
- ☐ Subdivision approved by Planning Board
- ☐ Well and septic approved
- ☐ Construction permits obtained
Key Highlights
- ✓ Passive rental income
- ✓ $2,500-3,000/month rent
- ✓ Long-term appreciation
- ✓ Contingent on title eligibility