💰
Child Lot #2 Rental
Real Estate
🏠 Real Estate HIGH Year 5 Launch 📍 Beallsville Road
3BR/2BA rental home on second subdivided child lot at Beallsville Road.
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 | |
| Year 3 | $0 | Pre-Revenue | |
| Year 4 | $0 | Pre-Revenue | Construction |
| Year 5 | $25,000 | Launch | Tenant Q2 (9 months) |
| Year 6 | $33,000 | Established | |
| Year 7 | $35,000 | Mature | |
| Year 8 | $36,000 | Mature | |
| Year 9 | $37,000 | Mature | |
| Year 10 | $40,000 | Mature |
Pre-Revenue Launch Ramp-Up Established Mature
Implementation Timeline
Key Milestones
First Revenue Year 5, Month 60
Full Operation Year 5
Key Dates
- → Month 48: Begin Lot #2 construction
- → Month 60: Tenant move-in
Prerequisites
- ☐ Child Lot #1 successful
- ☐ Subdivision includes Lot #2
- ☐ 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