Location: Wauchope, NSW

Land $190,000
Build $440,000
Total $630,000
End Value $430,000 per unit

Dev Profit $230,000
Rental $430 per week / per unit = 6.55% return

Location:Pt Macquarie

Land $240,000
Build $461,000
Total $701,000
End Value $470,000 per unit

Dev Profit $240,000
Rental $430 per week / per unit = 6.4% return

Location:Sovereign Hill, Pt Macquarie

Land $209,000
Build $412,000
Total $621,000
End Value $805,000

Dev Profit $184,000
Rental $760 per week = 6.4% return

Location: Armidale, NSW

Land $155,000
Build $509,000
Total $664,000
End Value $385,000 per unit

Dev Profit $106,000
Rental $390 per week / per unit = 6.1% return

Location: Farley, NSW

Land $165,000
Build $549,800
Total $714,800
End Value $450,000 per unit

Dev Profit $185,000
Rental $450 per week / per unit = 6.55% return