FAQ's 
HomePropertiesAbout UsBlogBroker Portal
Atlanta, Georgia
Cape Coral, Florida
Columbus, Ohio
Musa at Daniels - Fort Myers, FL
Royal Greens at Gateway
Broker Property Inventory
Foreign Tax Law
Cash Flow Analyzer Tool
11501 Villa Grand Unit 1208 Den
Fort Myers, Florida - 1 Bedroom / 1 Bathroom / 860 SQFT / Condo
New Ribbon







Captcha Image


    Click "Update" to run the Calculator.

    You can adjust the white fields as needed.

         
        All Cash Leverage (1) Leverage (2)
    Purchase Price (V) $
    Annual Income $
    Annual Expenses
    HOA $
    Taxes $
    Insurance $
    Management $
    $
    Net Operating Income (NOI) $
    Cap Rate  
    Primary Financing        
    Loan LTV   %
    Loan Amount   -OR- $
    Loan Amount Used (L) $
    Amortized or Interest-Only    
    Interest Rate   %
    Term (years)    
    Periods Per Year    
    Monthly Payments    
    Annual Payments $
    Loan Constant    
    Leverage Ratio (V/E)  
    Cash Invested Out Of Pocket (E) $
    Cash Flow (Before Taxes) $
    Annual Cash-on-Cash Return %
    Leverage Result
    (Negative, Positive, Neutral)
       

     

    New Ribbon
    Wholesale Price:
    Only
    68900
    Est. Replacement 94600
    Price / SQFT
    $80
    Est. Replacement /SQFT 110
      Monthly Annually
    Est. Rental Income 745 8940
    Property Taxes 77 924
    HOA Fees 218 2616
    Hazard Insurance Included in HOA 0 0
    Management Fee 59 708
    Cash Flow 391 4692
    Est. Net Yield
    7%
    Royal Greens is ideally situated close in the heart of Fort Myers and Royal Greens really does have it all - numerous golf courses, marinas and a host of shopping and dining options. Excellent transport links from the International Airport and Interstate 75 make Fort Myers easily accessible to visitors from around the world. Local residents will find Royal Greens convenient for good local schools and colleges, excellent medical care and major local employers. Ground Floor Unit Standard View Unit is a 1 Bed with a Den

    As Featured On
    USAPD
    Homepage
    Investment Properties
    Meet Our Team
    About Us
    New Properties
    Atlanta Properties
    Woodcliff - Columbus, OH
    Musa - Ft. Myers, FL
    Royal Greens - Ft. Myers, FL
    Brokers
    Need Live Inventory?
    AgentLock Broker Site
    Market Education
    FAQ's
    Investing News
    USAPD Blog
    10 Best Cities
    Cap Rates Explained
    Warren Buffet Says..
    Deal Notifications
    ©2009-2011 WRI Capital Group, INC / USA Property Dealer All Rights Reserved. Disclaimer. | 9720 Commerce Center Court, Fort Myers, FL, 33908 | 866.670.1335 Admin Login