PROPOSED ACQUISITION
DESCRIPTION / VALUE
Seaton Springs 1.920,000
Birds EyeView Resort 2,085,800 (based on county tax records for Phase 1)
Luxury Cabin (615,000) 499,000 (reduced appraisal by 116,000 due to economy)
Beachside Duplex (560,000) 400,000 (reduced appraisal by 160,000 due to economy)
Oceanfront lot (800,000) 600,000 (reduced appraisal by 200,000 due to economy)
Total package value $5,504,800
Proposal Sales Price 3,600,000
Gross equity 1,904,800
Estimated Costs to complete
Proposal Realtor Commission (125,000)
Net Equity 1,079,800
These prices are "today's prices"
Net equity is 1.1 million at today's lower prices
Sevier County currently has Birds Eye View Resort appraised 1,245,800 for lots 1-17 only, exclusive of Phase 2. (County appraisals are typically lower than actual appraised value). Phase 2 was preliminarily approved for 10-12 lots so pricing them near the low end at 70,000 (based on tax records for Phase 1) adds an estimated 840,000 in value to the development. The roadwork/infrastructure costs for Phase 2 will be approximately 250,000 to complete.
Seaton Springs
With 24 lots preliminarily approved, that is 1,920,000 in value once it is completed. Estimated costs of completion of roadwork/infrastructure/centralized sewer system are approximately 500,000.
Proposal
Seaton Springs, Birds Eye View Resort and the luxury cabin for 3.6 million (includes 125,000 for r/e commission for quick sale), and close by December 31, 2008, and I will include an oceanfront lot on Amelia Island, FL that appraised for 800,000 in 2006.
For Information Contact The Seller Directly:
Ronnie Lemmond
rlemmond@rglassociates.com
912-266-4096