10.06.2023 Views

(pdf) MASTER COPY #2 - 5023 Stillbrooke Dr

Fix and Flip Project in Houston, Texas * Cash Cow House Buyers

Fix and Flip Project in Houston, Texas * Cash Cow House Buyers

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

__________

__________

________

DESIGN IDEAS &

REHAB BUDGET

=====================================

5023 STILLBROOKE DR.

3 Bed * 2 Baths * 1,901sqft.

____

LIVING ROOM

____

• OPEN CONCEPT TO DINING/KITCHEN

• CUSTOM TRAY CEILING

• RECESSED LIGHTS W/ DIMMERS

• PORCELAIN TILE FLOOR

• LIGHTLY TEXTURE WALLS

• CUSTOM PATIO GLASS DOORS

• PRE-WIRED MEDIA AREA

• ELECTRIC FIREPLACE WITH REMOTE

____________________

_______. ________

____________________

____________________

_________________

_________

_____

_________

_________

_______.

KITCHEN

• QUARTZ COUNTERTOPS

• CUSTOM BACKSPLASH

• SOLID WOOD CABINETS

• EXTENDED ISLAND WITH SEATING

• PRO CHEF APPLIANCES

• LED UNDER CABINET LIGHTING

• ISLAND POP-UP PLUG & CHARGER

• ISLAND PENDANT LIGHTING

• POT FILLER

• CUSTOM PANTRY W/ EXTRA STORAGE

MASTER SUITE

• PLUSH DESIGNER CARPET

• CUSTOM TRAY CEILING

• RECESSED LIGHTING

• SEMI-CUSTOM DOUBLE VANITY

• QUARTZ COUNTERTOP

• FREESTANDING SOAKING TUB

• CUSTOM BUILT CLOSET

SECONDARY BEDROOMS

• CEILING FANS WITH REMOTES

• RECESSED LIGHTING

• SPACIOUS CLOSETS

• LOW E DOUBLE PANE WINDOWS

SECONDARY BATHROOMS

• SEMI-CUSTOM VANITIES

• 12X24 TILE SELECTIONS

• STATEMENT LIGHTING

_________________

*BUY NOW, AS-IS, BEFORE THE REHAB: $270,000.00

*BUY NOW AND LET US COMPLETE THE $425,000.00

PROJECT FOR YOU .

STUDY ROOM

• CUSTOM ACCENT FEATURE WALLS

• STATEMENT LIGHTING

• CUSTOM OFFICE DOORS

• CUSTOM SHELVING


Show Stopper Finishes For

5023 Stillbrooke Dr.

KITCHEN

*BUY NOW, AS-IS, BEFORE THE REHAB: $270,000.00

*BUY NOW AND LET US COMPLETE THE $425,000.00

PROJECT FOR YOU .


Show Stopper Finishes For

5023 Stillbrooke Dr.

HALLWAY BATHROOM

*BUY NOW, AS-IS, BEFORE THE REHAB: $270,000.00

*BUY NOW AND LET US COMPLETE THE $425,000.00

PROJECT FOR YOU .


Show Stopper Finishes For

5023 Stillbrooke Dr.

Fireplace With Remote

LIVINGROOM

FRONT DOOR

CUSTOM COLORS

Main Flooring & Pattern

Ceiling Fan With Remote

Feature Wall: Office

*BUY NOW, AS-IS, BEFORE THE REHAB: $270,000.00

*BUY NOW AND LET US COMPLETE THE $425,000.00

PROJECT FOR YOU .


Show Stopper Finishes For

5023 Stillbrooke Dr.

MASTER

BATHROOM

*BUY NOW, AS-IS, BEFORE THE REHAB: $270,000.00

*BUY NOW AND LET US COMPLETE THE $425,000.00

PROJECT FOR YOU .


Oversized Patio Door

Open Style Living


Additional Choices

Feature Wall: Office


STILLBROOKE DR. FULL REHAB BUDGET

Project Address: 5023 Stillbrooke Dr, Houston TX

Client Name: Bernard Theriot // 713-551-3714

Start Date: Pending

Projected End Date: 10-12 weeks

SQFT: 1,893

Lockbox Code:

Scope of Work Labor Materials SQFT/LF/Quantity

Cost

Estimate Cost Estimate

Permits $0.00 $250.00 3 $750.00

Engineering Report $350.00 $0.00 1 $350.00

Dumpster Rental (40 yard) $0.00 $700.00 3 $2,100.00

Interior Demo $200.00 $0.00 6 $1,200.00

Junk Removal - Trash Out $200.00 $0.00 2 $400.00

Exterior Landscaping $200.00 $0.00 5 $1,000.00

Roof ($190 a square labor & material) $190.00 $0.00 0 $8,000.00

Windows (Quantity) $125.00 $400.00 12 $6,300.00

Soffit Throughout the exterior $200.00 $0.00 1 $200.00

Fascia Throughout the exterior $200.00 $0.00 1 $200.00

Gutters and downspouts $200.00 $200.00 1 $400.00

Framing $200.00 $100.00 2 $450.00

Engineer Beam - Large (6-8ft+) $400.00 $1,000.00 3 $4,200.00

PEX Repipe (3/2 Avg. size house) $3,500.00 $0.00 1 $3,500.00

Shower Pan $200.00 $700.00 2 $1,350.00

Water Heater $200.00 $900.00 1 $1,100.00

Standard bathtub $200.00 $350.00 1 $550.00

Freestanding Tub $150.00 $1,000.00 1 $1,150.00

Moving Drains $300.00 $0.00 1 $300.00

200 amp Electric Box $500.00 $350.00 1 $850.00

Breakers $20.00 $20.00 10 $400.00

Electric Riser $600.00 $150.00 1 $750.00

Wiring for new fixtures (switch, box, plug, fixture,

etc.) $60.00 $0.00 10 $600.00

Remodel LEDs and Installing light fixtures $40.00 $0.00 12 $480.00


Pendant Lights $45.00 $50.00 3 $285.00

Chandellier Light $45.00 $165.00 1 $210.00

Exterior Light $45.00 $125.00 2 $340.00

GFCI Outlet $40.00 $10.00 4 $200.00

Outlets $10.00 $2.00 20 $240.00

Décora Switches $10.00 $5.00 12 $180.00

HVAC - 5 ton condensor $2,500.00 $0.00 1 $3,000.00

HVAC - Evaporator coil $1,800.00 $0.00 1 $1,800.00

HVAC - Furnace $1,500.00 $0.00 1 $1,500.00

Ducts ($1 a SQFT Labor & Material) $1.00 $0.00 1893 $1,893.00

Honeywell Thermostat $60.00 $50.00 1 $110.00

Wall Insulation R-30 (SQFT) $15.00 $20.00 15 $525.00

Attic Insulation (SQFT) $0.65 $0.00 1893 $1,230.45

Hang, Tape, Float, Texture (Per Sheet) $35.00 $20.00 120 $6,600.00

Hardi Backer $12.00 $15.00 25 $675.00

Shower Niche $50.00 $50.00 2 $200.00

Tile Surround (80 SQFT Tub, 120 SQFT shower) $5.00 $2.50 350 $2,625.00

Shower Pan Tile $6.00 $6.00 100 $1,200.00

Door Trim (Per LF) $1.25 $0.00 550 $687.50

Baseboards 5 inch (Per LF) $1.75 $2.00 650 $2,437.50

Window Stools $3.00 $3.50 50 $325.00

Pre Hung Door $30.00 $135.00 12 $1,980.00

Exterior Door $30.00 $220.00 1 $250.00

Garage Door $300.00 $1,000.00 1 $1,300.00

Front Door - Upgraded $160.00 $900.00 1 $1,060.00

Handle set - Upgraded $60.00 $300.00 1 $360.00

Shelves $5.00 $5.00 70 $700.00

Stained Closet Rod $20.00 $15.00 4 $140.00

Exterior Pressure Wash $400.00 $0.00 1 $400.00

Exterior Paint (~1,800 SQFT House) $3,000.00 $0.00 1 $3,000.00

Interior Paint (~1,800 SQFT House) $3,850.00 $0.00 1 $3,850.00

Upgraded Cabinets (Per LF) $20.00 $240.00 30 $7,800.00

Cabinet Pulls $1.75 $2.00 40 $150.00

Kitchen Island 8ft $1,000.00 $0.00 1 $1,000.00

Backsplash (Per SQFT) $6.00 $4.50 50 $525.00

Quartz Countertops (8 FT) $275.00 $550.00 7 $5,775.00

Upgraded Door Levers $12.00 $28.00 14 $560.00

Exterior Door knobs $10.00 $35.00 1 $45.00


Laundry Box Drain $20.00 $30.00 1 $50.00

Refrigerator Box Drain $20.00 $30.00 1 $50.00

Upgraded Kitchen Faucet $45.00 $300.00 1 $345.00

Upgraded bathroom faucet $30.00 $80.00 4 $440.00

Undermount bathroom sink $30.00 $40.00 4 $280.00

Quarter Stop Valves $25.00 $15.00 12 $480.00

Upgraded Shower Head $40.00 $140.00 2 $360.00

Upgraded bathroom hardware $30.00 $120.00 2 $300.00

Upgraded Kitchen Sink (single basin) $40.00 $300.00 1 $340.00

Disposal $45.00 $100.00 1 $145.00

Bedroom Fan $35.00 $145.00 3 $540.00

Framed Mirror $20.00 $140.00 4 $640.00

Vanity Lights $25.00 $119.00 4 $576.00

Door Stops $2.00 $1.00 14 $42.00

Flooring Tile (Per SQFT installation) $4.50 $2.95 90 $670.50

Flooring Vinyl Plank (Per SQFT installation) $2.00 $2.50 1750 $7,875.00

Toilets $60.00 $185.00 2 $490.00

Bathroom exhaust fans $80.00 $50.00 2 $260.00

Glass Shower Door (2 panel) $0.00 $1,300.00 1 $1,300.00

Range - 4 Burner $45.00 $1,000.00 1 $1,045.00

Vent Hood $45.00 $600.00 1 $645.00

Dish Washer $45.00 $500.00 1 $545.00

OTR Microwave $45.00 $375.00 1 $420.00

House Numbers $5.00 $3.00 5 $40.00

Door bell $20.00 $80.00 1 $100.00

Mailbox $20.00 $100.00 1 $120.00

Interior House Cleaning (SQFT) $0.25 $0.00 1800 $450.00

*TOTAL COST ESTIMATE: $110,287.95 $120,287.95

*PROJECT TIMELINE:

*GC

PROJECT

FEE:

TIMELINE:

10-12

$26,534.04

Weeks

*TOTAL COST OF REHAB: $146,829.99

******************************************************

GC Fee (15%) $16,543.04

*BUY

GC FEE:

NOW, AS-IS, BEFORE THE REHAB:

$16,534.04

$270,000.00

Total Cost Estimate $110,287

10-12 Weeks 10-12

Project Duration (Weeks)

weeks

Total $126,829.99

*BUY NOW AND LET US COMPLETE THE $425,000.00

TOTAL

PROJECT

COST

FOR

OF

YOU

REHAB: $126,829.99

.


— CURRENT PICTURES —

5023 Stillbrooke Dr.

Houston, TX 77035











Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!