1 / 23

2813 Executive Park Dr. Suite 132 Weston, Fl. 33331 Phone: (954) 667-6692 Fax: (954) 727-9831

2813 Executive Park Dr. Suite 132 Weston, Fl. 33331 Phone: (954) 667-6692 Fax: (954) 727-9831 info@ccirealtygroup.com Oscar Betancourt Lic. Real Estate Broker. Isles at Lago Mar. Bienvenidos. Isles at Lago Mar. Isles at Lago Mar. Entrada / Casa Club. Gimnasio. Piscina.

alice
Download Presentation

2813 Executive Park Dr. Suite 132 Weston, Fl. 33331 Phone: (954) 667-6692 Fax: (954) 727-9831

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. 2813 Executive Park Dr. Suite 132 Weston, Fl. 33331 Phone: (954) 667-6692 Fax: (954) 727-9831 info@ccirealtygroup.com Oscar Betancourt Lic. Real Estate Broker

  2. Isles at Lago Mar Bienvenidos

  3. Isles at Lago Mar

  4. Isles at Lago Mar

  5. Entrada / Casa Club

  6. Gimnasio Piscina

  7. Cancha de Tenis Parrillera

  8. Vistas del Lago y Unidades

  9. Modelos

  10. Principal Adicional Modelos

  11. “Aruba” Distribución: 1HA/1BA + Estudio

  12. “Bimini” Distribución: 2HA/1BA + Estudio

  13. “Cayman” Distribución: 2HA/2BA + Estudio

  14. “Dominica” Distribución: 2HA/2BA + Estudio

  15. Incentivos “Aruba” Distribución: 1HA/1BA + Estudio Precio Compra Promedio: $ 225,000 Descuentos Contribución del Developer $ 14,920 24 meses condominio $ 3,953 Developer FEE $ 3,938 Total Descuentos $ 20,851 Precio Compra Final$ 202,189

  16. Incentivos “Bimini” Distribución: 2HA/1BA + Estudio Precio Compra Inicial: $ 270,000 Descuentos Contribución del Developer $ 19,581 24 meses condominio $ 5,184 Developer FEE $ 4,725 Total Descuentos $ 29,490 Precio Compra Final$ 240,510

  17. Incentivos “Cayman” Distribución: 2HA/2BA + Estudio Precio Compra Inicial: $ 300,000 Descuentos Contribución del Developer $ 22,977 24 meses condominio $ 5,775 Developer FEE $ 5,250 Total Descuentos $ 34,002 Precio Compra Final$ 265,998

  18. Incentivos “Dominica” Distribución: 2HA/2BA + Estudio Precio Compra Inicial: $ 310,000 Descuentos Contribución del Developer $ 22,966 24 meses condominio $ 5,951 Developer FEE $ 5,425 Total Descuentos $ 34,342 Precio Compra Final$ 275,658

  19. Promedio de Renta Aruba 1/1 743 Pie2 $1,020 - $1,150 Incluye Servicio de Agua Bimini 2/1 965 Pie2 $1,180 - $1,320 Incluye Servicio de Agua Cayman 2/2 1,065 Pie2 $1,275 - $1,400 Incluye Servicio de Agua Dominica 2/2 1,105 Pie2 $1,350 - $1,480 Incluye Servicio de Agua

  20. La Inversion $ 55,000 Precio de Compra: $ 225,000 Inicial ( 20%) $ 45,000 Costos de Cierre $ 10,000 Monto a Financiar $ 180,000 8.5% interes 360 meses Pago mensual $ 1,384 Taxes 1.8% = $ 338 Pago total anual $ 1,722 x 12 = $ 20,664 A. Ingreso por Rentas $ 1,100 x12= $ 13,200 B. Aporte del Developer $ 14,920 A+B= $28,120 – Pago total anual $ 7,456 $ 7,456+ $ 13,200 = $ 20,656 / 12 = $ 1,722 Punto de equilibrio

  21. Isles at Lago Mar Gracias por su atención

  22. 2813 Executive Park Dr. Suite 132 Weston, Fl. 33331 Phone: (954) 667-6692 Fax: (954) 727-9831 info@ccirealtygroup.com Oscar Betancourt Lic. Real Estate Broker

More Related