|
|
Sales Price $ 345,000
Loan Amount 20% down $ 276,000
Rate 7.5% P & I $ 1,930
Taxes $ 635
Insurance $ 160
Property Manager $ 288
Monthly Expenses $ 3,013
------------------------------------
Rents $ 3,600
MONTHLY CASH FLOW OF $587!
|
|
| Type | Bed | Full Bath | Square Footage |
|
|
Multifamily | 12 | 8 | 4364 |
|
SERENITY MEADOWS MULTI-FAMILY HOUSING DEVELOPMENT
Purchase Price $ 178,500
Projected Rental Income $2,200 - $2,400 monthly
Property Mgmt. $120 month per DUPLEX
HOA $115 month per DUPLEX
Insurance $117 month per DUPLEX
Property Tax * $447 (3% of Assessed Value)
(NOI) $ 16,812-$19,212
Cap Rate * 9.4% - 10.8%
* Estimate based on projected rents
Each unit is 3 bed 2.5 bath with a 2 car tandem garage = 1724 sq ft! Total 3449 sq ft per DUPLEX!
Rent Ready: Refrigerator, Washer, Dryer, Blinds, Garage Door Opener & Fully Landscaped front & back yards!
On site Property Management, Clubhouse, Pool, and a Playground!
|
|
| Type | Bed | Full Bath | Square Footage |
|
|
Duplex | 3 | 2 | 3448 |
|
Sales Price (20% Down $88,000) $440,000
Loan $352,000 @ 8% Interest Only $2,346
Taxes $1,100
Insurance $150
HOA $325
Management (5%) $240
Expenses $(4,161)
------------------------------
Rental Income $4,800
------------------------------
Cash Flow $639
|
|
| Type | Bed | Full Bath | Square Footage |
|
|
Investment | 16 | 8 | 5400 |
|
Trump Grande Ocean Resort & Residences is an 11-acre, exclusive oceanfront enclave with features and amenities that include:
- A beautifully manicured gatehouse entry with 24-hour attendant
- A magnificent two-story lobby entrance
- 1,000 feet of pristine beachfront
- A tropically landscaped water activities center, including a
temperature-controlled lagoon pool with sloped, beach-grade entry, two temperature controlled lap pools, Jacuzzis, waterfalls and a snack bar & grill
- 500 - 5,000 square foot custom designed deck with private infinity pool
- Two story duplex Tower suites
- Four - Six Tower suites in each residence tower
- Sixteen foot ceilings
|
|
| Type |
|
|
Condo |
|
Introducing the Village at Grand Lagoon
The Village at Grand Lagoon is situated in Panama City Beach, Florida. Along with a great setting comes great dining! The Village at Grand Lagoon allows guests and owners easy access to fine dining, shopping, and entertainment establishments within the city. This real estate investment property is a great place to enjoy the stunning sunrise and sunset along with the Gulf of Mexico. Within walking distance, from the Village of Grand Lagoon is the new Laketown Wharf.
Amenities Include
Over 261 units are featured in this large-scale preconstruction investment opportunity. Park your car and feel safe when leaving it in our covered parking garage. There are over 23 floors to choose from when staying at the Village at Grand Lagoon. Also take advantage of our fitness center, a luxurious pool, onsite rental management office, and generous balconies. This offer is from an established developer in the state of Florida.
Exclusive Opportunity
Village at Grand Lagoon
|
|
| Type |
|
|
Pre-Construction |
|
The design team at Urban Blue sought out examples of successful urban design - new and old - from San Francisco to Santorini. Seaside and Rosemary Beach provided valuable direction for our neighborhood design. At Urban Blu we have created a neo-traditional, low-rise, trendy neighborhood using 'urban beach' styling, soothing colors and shades of nature.
Welcome to Urban Blu... a world where everything has its place; everything is in order and serene; everything is in harmony with nature - the sky, the sea, and yes... heaven.
|
|
| Type | Bed | Full Bath |
|
|
Condo | 1 - 4 | 1 - 4 |
|
More than just a new resort destination, this harbor retreat is the realization of the lifestyle you’ve always aspired to—indulgent amenities built around a first-class marina in an ideal, protected setting.
With over 8,000 sq ft of pools, fountains and water play, all on a private pool deck overlooking the marina and water, this harbor retreat lives and plays to the surrounding water.
|
|
| Type | Bed | Full Bath | Square Footage |
|
|
Condo | 1 - 3 | 1 - 3 | 1300 - 2120 |
|
| For the fishing enthusiast, Seclusion Bay, in Panama City, Florida is only 10 minutes from the Gulf of Mexico by boat. Take your boat and tackle out to the Gulf and enjoy a nice day on the water. A boating enthusiast will find that St. Andrews Bay offers clean waters, personal water-crafts, and pontoon boats. This resort offers a peaceful and tranquil feeling to every visitor/condo owner. It features its own private pool, playground and 14.85 acres of expansive private grounds. Seclusion bay is an ideal hotspot for the vacationer who wants to relax or the year round resident who wants to get out and go fishing or water skiing.
|
|
| Type | Bed | Full Bath | Square Footage |
|
|
Condo | 2-3-4 | 1-3 | 1200-2600 |
|
This is a one of a kind, tennis resort located in the heart of Panama City Beach, Florida. Enjoy your view of the Gulf of Mexico in one of the 132 units available at this fantastically planned preconstruction real estate property. Wimbledon By the Sea is sure to earn you a large return on investment (ROI), so make your reservation today.
Make your stay at the Wimbledon by the Sea, by reserving one of the 132 units available. This tennis/racquet club resort offers an on-site swimming pool with a spectacular gulf view from the 5th floor up. There are 2 types of units that can be reserved at the Wimbledon by the Sea! Unit B features a 2 bedroom/2 bath a full kitchen along with living area. Unit C features a 3 bedroom/3bath with a full kitchen and living area. Each entry point, kitchen, and bathroom has a decorative tiled floor. All units come with balconies that face the tennis courts and beautiful Gulf. All our facilities are maintained by a staff to make your stay at the Wimbledon by the Sea the best qualit
|
|
| Type | Bed | Full Bath |
|
|
Other | 2/3 | 2/3 |
|
The newest trend in vacation properties, the Mona Lisa offers a carefree approach to vacation home ownership. Use your impeccably designed and furnished property whenever you desire, whle giving you the opportunity to earn income through experience, professional managment while you're away.
All embraced by a lush, tropical setting that suggests a private enclave, yet is mere moments away from Downtown celebration an dit's Main Village, Orlando's theme parks, world-class golf and the Celebration Health medical and fitness center.
|
|
| Type | Bed | Full Bath | Square Footage |
|
|
Condiminium Hotel | 1-2 | 1-2 | 754-1,269 |
|
Remington Reserve in Naples is an intimate community of 48 coach homes in Naples, Florida. Consisting of 12 buildings with 4 coach homes per building. There will be 2 floorplans: downstairs residences will have 2 bedrooms and 2 baths with approximately 1,500 square feet of air conditioned living space; upstairs residences will have 3 bedrooms and 2 baths with approximately 2,100 square feet of air conditioned living space. Residences will have either a one or two car garage.
Remington Reserve homes include a variety upscale features such as: granite countertops, brick paver driveways, wood paneled cabinetry, jetted tubs in master baths, and stainless steel appliances. These are just a few of the features that will be included at Remington Reserve.
Remington Reserve will have a clubhouse with a meeting room, prep kitchen, state of the art fitness room, a beautiful resort style pool and spa and an outdoor grilling barbeque/bar area.
|
|
| Type | Bed | Full Bath | Square Footage |
|
|
Coach Home | 3 | 2 | 1489-2105 |
|
Residence Features
* 18-32 ft. ceiling heights
* Exposed structural elements, steel and concrete beams and columns.
* Spacious walk in closets in larger lofts
* Pre-wired outlets with multi-line capacity for telephone, fax and computer
* Pre-wired for cable
* Impact Resistant panoramic windows
* Terraces with aluminum railings
* Large double entry doors
* Optional Chicago brick, floor to ceiling, wrapping the entrance of each loft
|
|
| Type | Bed | Full Bath | Square Footage |
|
|
Condo | 1-3 | 1-2 | 900 - 5,000 |
|
Estimated Annual Cash Flows
$13,200 Projected Rental Income
($ 7,200 Mortgage Payments)
($ 1,320 Property Management Fee)
($ 120* Property Taxes), 1st year taxes on lot value only, 2nd year taxes will be $1000
($ 1,680 Insurance)
------------------------------------------------------
$ 2,880 Projected POSITIVE Cash Flow*
* Contingent upon your personal financial profile and loan package chosen by you. These figures are
estimates only and you should perform your own independent verification.
Additional benefits...
1. A down payment as little as $18,000 to $23,000 depending on the financing option selected.
2. Special government tax incentives that can provide you with a $53,000 tax deduction in the first year!*
3. Builder pays closing costs!
4. Strong potential for appreciation.
5. Homes are so well built - you will save $1000 per year on wind insurance!
*Please consult w/ your professional tax advisor to understand how the GO Zone & other tax benefits can apply to you.
|
|
| Type | Bed | Full Bath | Square Footage |
|
|
Pre-Construction | 3 | 2 | 1457 |
|
|
