Get Started

Everyone gets a piece of the pie

Stay updated with insights, offers, and opportunities by
subscribing to our newsletter.

Discord

Join our Discord

Company

Page

About Us Philosophy Work With Us FAQ

View Assets Start Your Investment Strategies

377 Rector pl, New York,
NY 10280

Mail

info@pieassets.com

Phone

917-375-2438

Company

Page

About Us Philosophy Work With Us FAQ

View Assets Start Your Investment Strategies

Contact

377 Rector pl, New York,
NY 10280

Mail

info@pieassets.com

Phone

917-375-2438

$0.00

Total Invested

Number of Investors

Investment Closed

This asset is no longer open for investments. You will be notified when another opportunity is available.

Get Notified

Home

Assets

Investor Resources

About us

Sold Out

PIE Silverage is no longer available for investment.

Residential

Fix and Flip

PIE Silverage

160 Silverage ave, Memphis, 38109

1950r.

936sq ft

$40,000.00

Purchase price

$31,000.00

Rehab cost

$81,754.00

Total Cost

NaN

Holding Period (months)

Key Financial Metrics

ROI

21.40%

Cash flow projections

$2,150.00

Cap rate

20.55%

NOI (Net Operating Income)

$2,021.00

Cash on cash return

29.63%

Property appreciation projections

69.12%

Overview of Financial Details

Purchase Cost

$40,000.00

Rehab cost

$31,000.00

Operating reserve

$3,000.00

Pie Assets Fee

$4,087.70

Rehab cost breakdown

LVP

$2,651.67

Toilets

$365.58

Mirrors

$175.48

Bathroom hardware

$73.12

Quarter round

$365.58

Baseboard

$219.35

Blinds

$365.58

Kitchen faucet

$73.12

Bathroom faucet

$124.30

Appliances

$2,120.34

Plumbing

$1,169.84

Subfloor

$584.92

Closet wood

$73.12

Exterior wood

$292.46

Exterior paint

$1,023.61

Exterior Concrete

$219.35

Drywall

$365.58

Primer/ Paint

$1,242.96

Interior Trim

$146.23

Interior Doors

$1,842.50

Exterior Doors

$1,320.50

Windows

$1,462.30

Lights

$511.81

Electrical

$1,097.73

HVAC

$8,773.82

Cabinets

$2,485.91

Countertop

$321.71

Sink

$109.67

Bathroom Sink

$584.92

Bathroom Tile

$1,462.30

Total - $31,625.36

Located in the Quad Cities Metro area, this is a 4-unit retail building built in 2010. The tenants include McDonalds, Domino's, US Cellular, and a Real Estate Office.

ROI

21.40%

Cash flow projections

$2,150.00

Cap rate

20.55%

NOI (Net Operating Income)

$2,021.00

Cash on cash return

29.63%

Property appreciation projections

69.12%

Located in the Quad Cities Metro area, this is a 4-unit retail building built in 2010. The tenants include McDonalds, Domino's, US Cellular, and a Real Estate Office.