See the dramatic value-add potential with our professional visualization package
AS-IS: Deferred maintenance visible
Overgrown landscaping, worn deck, needs full rehab
TRANSFORMED: Premium finishes
Professional landscaping, modern updates, move-in ready
💰 This Transformation Creates:
$90,000 - $140,000 in Instant Equity
Plus ongoing cash flow from 4 income-producing units
Choose Your Risk/Return Profile - Two Distinct Paths to Profitability
| Investment Metric | 🛠️ OPTION 1: BASIC REHAB | ✨ OPTION 2: LUXURY REHAB |
|---|---|---|
| Rehab Cost | $75,000 | $110,000 |
| Total Investment | $250,000 | $310,000 |
| Projected ARV | $375k-$390k | $400k-$415k |
| Potential Equity | $125k-$140k | $90k-$105k |
| ROI | 50-56% | 29-34% |
| Strategy Focus | Value investor approach | Premium positioning |
| Timeline | 3-4 months | 5-6 months |
| Target Rent/Unit | $750-850/month | $900-950/month |
| Monthly Income | $3,000-3,200 | $3,600-3,800 |
| Address | 1724 W Ormsby Ave, Louisville, KY 40210 |
| Neighborhood | Old Louisville Historic District |
| Property Type | Quadruplex (4-unit multi-family) |
| Total Square Footage | 2,568 sq ft |
| Unit Configuration | Four 1BR/1BA apartments |
| Total Bedrooms | 4 (1 per unit) |
| Total Bathrooms | 4 full baths (1 per unit) |
| Year Built | 1925 (Historic brick construction) |
| Lot Size | 0.10 acre |
| Construction | Solid brick exterior |
| Condition | AS-IS, needs full rehabilitation |
| Previous Sale | $150,000 February 2012) |
| Purchase Price | $200,000 |
| Renovation Budget | $75,000 |
| Closing Costs (est.) | $6,000 |
| TOTAL INVESTMENT | $281,000 |
Conservative ARV: $375,000
Optimistic ARV: $390,000
Instant Equity: $119k - $134k
ROI: 47-52%
| 4 Units @ $750-850/month each | Monthly Gross Income: $3,000-3,200 |
| Annual Gross Income | $36,000-38,400 |
| Operating Expenses (40%) | $14,400-15,360 |
| Net Operating Income | $21,600-23,040 |
| Cap Rate | 8.4-9.0% |
| Cash-on-Cash Return (75% LTV financing) | 18-22% |
| Purchase Price | $200,000 |
| Renovation Budget | $110,000 |
| Closing Costs (est.) | $6,000 |
| TOTAL INVESTMENT | $316,000 |
Conservative ARV: $400,000
Optimistic ARV: $415,000
Instant Equity: $84k - $99k
ROI: 27-31%
| 4 Units @ $900-950/month each | Monthly Gross Income: $3,600-3,800 |
| Annual Gross Income | $43,200-45,600 |
| Operating Expenses (35%) | $15,120-15,960 |
| Net Operating Income | $28,080-29,640 |
| Cap Rate | 8.9-9.4% |
| Cash-on-Cash Return (75% LTV financing) | 22-26% |
This property comes with an exceptional media package that eliminates guesswork:
Professional 3D walkthrough showing the luxury rehab vision
Before rehabilitation - documenting existing state
Backyard View
Additional current condition photos available in Google Drive folder:
Front views (3 angles), Backyard full view, Front porch, Bathroom, Room/bedroom, Upstairs kitchen, Upstairs living room
Post-rehabilitation vision - luxury finishes showcased
3D Rendering - Exterior
Complete 3D rendering collection available showcasing:
Exterior: Back, Back Left, Balcony, Front (4 angles)
Interior: Bathroom (2 views), Bedroom (2 views with mantle), Hallway, Kitchen (3 views), Living room (2 views)
💡 Pro Tip: Compare the current condition photos with the 3D renderings to see the dramatic transformation potential. This visualization package is rare in real estate investing and provides crystal-clear expectations for investors.
1. Schedule Property Viewing Contact: Charles Burns, Manager H3at Consulting & Development Phone: 859-494-8612
2. Access Complete Media Package - YouTube walkthrough video - Photo galleries - 3D rendering collection - Additional documentation
3. Due Diligence Checklist - Property inspection - Title search - Contractor bids (both tiers) - Rent comps verification - Financing pre-approval - Historic district requirements
4. Financing Options - Conventional investment property loan (75% LTV) - Hard money for rehab - Cash purchase + refinance - Partnership structures
5. Timeline to Close - Offer submission: 1-3 days - Due diligence period: 14 days - Closing: 30-45 days - Rehab start: Immediately post-closing
Explore every angle - Current condition & renovation vision (Click any image to enlarge)
Front Exterior View
Side View with Balcony
Front Porch & Unit Entries
Backyard Space
Rear Property View
Kitchen Space (Before)
Living Room (Before)
Bathroom (Before)
Entry/Dining Area (Before)
✨ Front View (After)
✨ Side View (After)
✨ Rear View (After)
✨ Balcony Close-up
✨ Hallway (After)
✨ Bathroom (After)
✨ Bedroom (After)
✨ Kitchen (After)
✨ Master Bedroom (After)
✨ Living Room (After)
✨ Living Area View 2
H3at Consulting & Development
Charles Burns, Manager
Phone: 859-494-8612
Email: [email protected]
Property Listing:
RealDealr.deals Platform
Website: https://realdealr.deals