(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
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
__________
__________
________
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
Change language