You should be able to get 2% commission from an RE agent if you sell that many. Also comm interest rate may be higher like 7 or 7.5% if you don't have a track record of developing.
Settlement costs should be atleast $600 each or 15k
Headworks are atleast $7500 each or about $200k (in WA)...