Value Growth Projections
Conservative 4-Year Appreciation Model
Initial Construction Value: $1,000,000
Total project cost upon completion - land acquisition plus construction
Year 2: $1,030,000 (3% appreciation)
First full year benefit from new construction and prime Georgetown location
Year 3: $1,071,200 (4% appreciation)
Market stabilization and continued Georgetown area growth
Year 4: $1,124,760 (5% appreciation)
Established property in healthy market with premium features