Development Feasibility Calculator
Comprehensive development feasibility analysis including costs, revenue projections, and return metrics.
Feasibility Assessment: NOT FEASIBLE
Project does not meet minimum profitability thresholds
Development Costs
Hard Costs:$7,500,000
Soft Costs:$1,500,000
Contingency:$450,000
Financing Costs:$627,000
Total Development Cost:$11,077,000
Cost Per SF:$221.54
Revenue & Value
Gross Potential Rent:$1,250,000
Effective Gross Income:$1,187,500
Net Operating Income:$771,875
Stabilized Value:$12,864,583.333
Value Per SF:$257.29
Return Metrics
Development Profit
$1,787,583.333
Profit Margin
16.1%
Yield on Cost
6.97%
Development Spread
0.97%