Land Split Calculator
|
|
|
|---|---|---|
Purchase Lifestyle Block |
||
|
Select St David Springs Property |
|
|
Purchase Acres |
||
|
Enter your Purchase Budget |
|
|
|
Down Payment |
||
|
Amount Financed |
||
|
Monthly Payment |
||
|
Annual Payment |
||
Divide & Sell Multiple Lots following AZ Guidelines |
||
|
Zoning - RU-4 = 1 home 4 acres, R-36 = 1 home for 36,000 sq ft |
||
|
Zoning |
||
|
Quantity sold - Comply with Zoning |
|
|
|
Average Acres of lots sold |
|
|
|
Total Acres Sold |
||
|
Average Sale Price per Lot |
|
|
|
Average Sale Price Acre |
||
|
4 recent comparable sales - approximately $30,000 per acre |
||
|
Total Sale |
||
|
Sold by the end of Year |
|
|
|
Payoff Debt |
||
|
Cumulative Principal + Interest |
||
|
Down Payment |
||
|
Development & Improvement Cost |
|
|
|
Total Invested |
||
Acres Retained |
||
|
Net Cash Benefit |
||
| Recent Comparable Sales | Price per acre | Your pricing | Variance |
|---|---|---|---|
| 1. 11.85 AC – Land & Well – $350,000 – $29,500 AC - 12-2022 | $29,500 | ||
| 2. 8.05 AC – Land, Well & Mobile Home – $440,000 – $54,650 AC - 1-23 | $54,650 | ||
| 3. 12.97 AC – Land & Wells – $400,000 – $30,840 AC - 6-23-2023 | $30,840 | ||
| 4. 36 AC – Land & Wells – $1,100,000 – $30,500 AC - 11-2024 | $30,500 |