Two Rue Villars Investment Calculator
Newport Beach, CA | Interactive ROI Projection
Guaranteed Debt Return
$25,000
10%
Equity Ownership
—
Starts at $600k
Total Return (Realistic)
$25,000
$9.5M sale
Conservative
$9M sale
Realistic
$9.5M sale
Upside
$10M sale
Your Total Return
$25,000
10% ROI
Your Total Return
$25,000
10% ROI
Your Total Return
$25,000
10% ROI
Deal Breakdown (Realistic - $9.5M Sale)
Sale proceeds
$9,500,000
Bank loan payoff
$(5,355,000)
Closing costs (6%)
$(570,000)
Net pool available
$3,575,000
Investor guaranteed debt
$(25,000)
Investor equity profit
—
Your profit (after all payouts)
$3,550,000
Investment Tiers
Two Rue Villars Investment Calculator
Newport Beach, CA | Interactive ROI Projection
Guaranteed Debt Return
$25,000
10%
Equity Ownership
—
Starts at $600k
Total Return (Realistic)
$25,000
$9.5M sale
Conservative
$9M sale
Realistic
$9.5M sale
Upside
$10M sale
Your Total Return
$25,000
10% ROI