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
Eagle Ridge Dr Unit 1421
Fort Myers, FL - 3 Bedroom / 2 Bathroom / 1369 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:
    Est. Replacement 171125
    Price / SQFT
    Est. Replacement /SQFT 125
      Monthly Annually
    Est. Rental Income 995 11940
    Property Taxes 83 996
    HOA Fees 486 5832
    Hazard Insurance Included in HOA 0 0
    Management Fee 79 948
    Cash Flow 347 4164
    Est. Net Yield
    Built in 1991 of poured concrete construction this development is an A class property located on the busiest thoroughfare of Fort Myers, Florida, which is the main economic city that supports Florida's Gulf Coast. Due to its increasing population and employment, Fort Myers is the third fastest growing rental market in nation. With this prime location, residents are within a couple of miles from Luxury Shopping at the Bell Tower Mall with shops including Saks Fifth Avenue, Fresh Market Grocery, Bell Tower 20 screen cinema, Ann Taylor, Banana Republic, William Sonoma, The Gap and a large mix of up market and casual restaurants. Additionally, this development is within 5 minutes to South West Floridas brand new international airport and lies within a one-mile radius of the Gulf Coast Memorial Hospital and 5 Championship Golf and Country Clubs. (Legends Country Club, Fiddlesticks Country Club, Eagle Ridge Golf Club, Cross Creek Country Club, and Olde Hickory Country Club). The property boasts 2 resort-style pools with whirlpool spas, an expansive clubhouse, 2 lighted tennis courts, fitness center, car care center and picnic area complete with BBQ grills.

    As Featured On
    Investment Properties
    Meet Our Team
    About Us
    New Properties
    Atlanta Properties
    Woodcliff - Columbus, OH
    Musa - Ft. Myers, FL
    Royal Greens - Ft. Myers, FL
    Need Live Inventory?
    AgentLock Broker Site
    Market Education
    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