Lewis Property Remodeling L.L.C.

Property Report: 36 Chesterfield Rd, Columbus FIX & FLIP PUBLISHED
Property Report :
36 Chesterfield Rd, Columbus, NJ 08022

Powered by

Real Estate Analysis
Created on: Apr 14, 2025
Author: Linwood Lewis
Company: Lewis Property Remodeling L.L.C.
Executive Summary
36 Chesterfield Rd, Columbus, NJ 08022
Singlefamily: 3 bedrooms , 1.5 bathrooms
Year built: 1681, Size: 2160 SF
Investment strategy: Fix and Flip
Investment Summary
After Repair Value | $ 427,745 |
Calculated Project Profit | $ 35,805 |
70% Rule
70% Rule
Widely accepted ratio among rehabbers used as a barometer for purchasing a rehab property: Purchase price with repair costs should not exceed 70% of ARV.
70% Rule
Widely accepted ratio among rehabbers used as a barometer for purchasing a rehab property: Purchase price with repair costs should not exceed 70% of ARV.
|
87.63 % |
Return on Investment | 9.55 % |
Project Term | 0 months |
Financial Breakdown
Total Capital Needed
Total Capital Needed
Includes all projects costs (except selling costs).
Total Capital Needed
Includes all projects costs (except selling costs).
|
$ 374,830 |
Financing | $ 0 |
Total Cash Needed
Cash out of Pocket
Shows rehabber's cash outlay.
Cash out of Pocket
Shows rehabber's cash outlay.
|
$ 374,830 |
Project Cost Breakdown
Purchase Costs | |
---|---|
Purchase Price | $ 325,000 |
Buying Costs | $ 0 |
Total | $ 325,000 |
Repair Costs | |
---|---|
Repair Costs Lump Sum | $ 49,830 |
Total | $ 49,830 |
Holding Costs | |
---|---|
Monthly Holding Costs | $ 0 |
Total Months Held | 0 |
Total | $ 0 |
Selling Costs | |
---|---|
Commissions (4%) | $ 17,110 |
Selling Costs | $ 0 |
Total | $ 17,110 |
Property Description
THIS HOME HAS HEART - Located in Mansfield Township, in the Northern Burlington School District. This warm and welcoming 2, 160 sq. ft. Circa 1681 Classic Farmhouse includes a separate 50' x 30' Four Car Detached Garage/Workshop! Proudly Perched in the Village of Georgetown (with a 25 mph speed limit and speed bump) , a Winding Driveway leads you through a Gently Sloping Hillside with Mature Perennial Gardens and Shade Trees, an Adorable Chicken Coop and an Additional Shed. There is Ample Room for a Vegetable Garden, Picnic Grove and even a Fire Pit if you like! The Front Exterior of this Very Special Home boasts a Rare and Formidable Covered Rotunda with Lighting for a Relaxing and Unique Porch Experience. The Oversized Antique Front Door opens to a Grand Foyer. To the right of the Foyer, is the Heart of the Home. It features a large 27' x 13' Kitchen with Granite Countertop, a beautiful working Wood Burning Fireplace, amazing Original Wide Plank Knotty Pine Flooring, and an Open Beamed High Ceiling, there is Plenty of Room to add more Cabinetry, Counter Space and /or a Island workspace! The Breakfast Room features a Cedar Planked Ceiling, Sky Light, Large 30" Wall Oven with a Full Baking Counter and Access to The Laundry Room. To the left of the Grand Foyer, you will find the Formal Dining Room and a separate Living Room/Parlor accentuated with high ceilings, crown moldings, and fireplace. The Powder Room is tucked away behind the staircase. The Second Floor offers Three Large Bedrooms and a Huge Full Bathroom with a Classic Clawfoot Tub/Shower plus a Gorgeous Office/Bonus Room with original Wide Plank Floors and It's Very Own private Stairway that leads down to the Kitchen near the Back Entry of the Home. The Third Floor has Two Massive Rooms that are a blank canvas for YOUR personal use. The First floor has Central Heat and Air Conditioning, Second floor has Electric Heat with individual thermostats in each room. All Out Buildings have Electric , Upgraded electric panel in basement, 3D shingled roof and many replacement windows throughout. Check out the floor plan in the photos! Conveniently located just minutes from NJTPK exit 7 (Bordentown), Highway Routes 68, 206, and 295. Only one hour to Philadelphia or to the Jersey Shore. Although being sold "AS IS '', this Historic Country Home is totally livable and has had many improvements throughout the years. It is not listed in the Historical Registry so there are no limitations on repairs and improvements. Files from previous owners indicate that this home was originally named "Newbold Messuage" and was once owned by many prominent government officials and 4 US Postmasters. Underneath the Rotunda was the original Georgetown Post Office, which was once a mail/stagecoach stop. It eventually closed in 1920 when the Columbus Post Office opened. At one point, the breakfast room was once the local Doctor's Office with the entry being in the Laundry Room. Cash, Conventional or FHA203K financing only. This is a rare opportunity to live in, fix up, restore, and create sweat equity! See it today and make it yours!
Purchase Price | $ 325,000 |
Address | 36 Chesterfield Rd , Columbus, 08022, NJ |
MLS® # | NJBL2043628 |
Listing Agent | Sandra Lloyd |
Listing Broker | ERA Central Realty Group |
Year Built | 1681 |
Type | Singlefamily |
Size | 2160 SF |
Bedrooms | 3 |
Bathrooms | 1.5 |

Property History
Date | Price | Change | Event |
---|---|---|---|
10/1/1980 | |||
6/1/1978 |
Comparative Sales Analysis

-
$ 427,745
Property ARV
-
Singlefamily
Bldg type
-
2,160
SqFt
-
$ 198
per SqFt
-
3
Beds
-
1.5
Baths
# | Property address | Distance | Beds | Baths | SqFt | Bldg type | Date sold | Sale price | $/SqFt |
---|---|---|---|---|---|---|---|---|---|
1 | 20 Mansfield Rd E | 1.1mi | 3 | 2.5 | 1,945 | single_family | 12/22/2022 | $ 450,000 | $ 231 |
2 | 15 Fitzgerald Ln | 1.1mi | 3 | 2 | 2,114 | single_family | 11/3/2022 | $ 410,000 | $ 194 |
3 | 11 Shenandoah Pl | 1.2mi | 4 | 2.5 | 2,646 | single_family | 2/27/2023 | $ 575,000 | $ 217 |
Average: | $ 478,333 | $ 214 |
Financial Analysis
Financial Breakdown
Purchase Price | $ 325,000 |
Purchase Costs | $ 0 |
Repair Costs | $ 49,830 |
Holding Costs | $ 0 |
Total Capital Needed
Total Capital Needed
Includes all projects costs (except selling costs).
Total Capital Needed
Includes all projects costs (except selling costs).
|
$ 374,830 |
Financing | $ 0 |
Total Cash Needed
Cash out of Pocket
Shows rehabber's cash outlay.
Cash out of Pocket
Shows rehabber's cash outlay.
|
$ 374,830 |
Cash at Closing
Cash at Closing
This number includes down payment and loan points.
Cash at Closing
This number includes down payment and loan points.
|
$ 0 |
Cash During Flip
Cash During Flip
Shows the cash amount remaining to fund the Flip.
Cash During Flip
Shows the cash amount remaining to fund the Flip.
|
$ 374,830 |
Project Returns
Gross Rehab Profit | $ 35,805 |
Return on Investment | 9.55 % |
Annualized ROI | 0.00 % |
Internal Rate of Return | N/A |
Timeline Assumptions
Rehab Period | 0 months |
Listing Period | 0 months |
Total Holding Period | 0 months |
Financing Overview
There is no financing selected in this deal.
This charts shows the influence of leverage on Return on Investment (ROI). Purchase price is considered as the Value in the LTV ratio here. The calculation considers all buying, holding, repair and selling costs, purchase price, ARV and an interest-only loan with rate of 12.00% p.a.
Cash Flow Forecast
Month | 0 |
---|---|
Purchase/Sale | $ 427,745 |
Closing Costs | $ -17,110 |
Holding Costs | |
Rehab Draws | |
Cash Flow | $ -325,000 |
Resale Analysis
Sale Proceeds Breakdown
After Repair Value | $ 427,745 |
Cost of Sale
Cost of Sale
This includes agent commission and costs such as marketing, home warranty, attorney charges, title/escrow fees and other.
Cost of Sale
This includes agent commission and costs such as marketing, home warranty, attorney charges, title/escrow fees and other.
|
$ 17,110 |
Repair Costs | $ 49,830 |
Holding Costs (0 months)
Holding Costs
This includes costs such as utilities, maintenance, insurance, HOA dues, but loan interest is not included.
Holding Costs
This includes costs such as utilities, maintenance, insurance, HOA dues, but loan interest is not included.
|
$ 0 |
Financing Costs
Financing
This amount sums interest paid on any loans and capital partner funds plus loan points and costs.
Financing
This amount sums interest paid on any loans and capital partner funds plus loan points and costs.
|
$ 0 |
Purchase
Purchase incl. Costs
Sums up the purchase price and all associated closing costs, such as title/escrow fees, attorney fees, inspections, appraisal etc.
Purchase incl. Costs
Sums up the purchase price and all associated closing costs, such as title/escrow fees, attorney fees, inspections, appraisal etc.
|
$ 325,000 |
Net Rehab Profit | $ 35,805 |
Photos


Sign in to edit this report, add or compare properties. Don't have an acount? Sign up now!
Send PDF report by email
Enter email address and note for the recipient:
Now you can preview or download/share your report.
No results found for this property.