Location: Sg Danga near Tmn Laguna
(Between Highway & Main Road)
Land Area: 60,000
Asking price is RM150psf
Assume that
* Land Price discounted to RM 8.8mil
· Num of Units can be built: 200-225#
· Sale Price/unit ~380k - 450k
Low-end Average
Revenue 76.0m 88.0m
Purchase-Land 8.8m 8.8
Construction 36.0m 38.8
Misc 10% Rev 7.6m 8.8
Contingency 3.6m 4.6
Total Cost 57.0m 61.0m
Net Profit 19.0m 27.0m
Profit Margin 19/76 25% 30.6%