| |
Low Money Down Investments
|
Zero Down Investment Details
|
Turnkey Investment Condos
|
|
|
|
 |
|
|
ORLANDO TOWNHOMES - REAL ESTATE INVESTMENT - HASSLE FREE INCOME PROPERTY |
| |
|
|
| |
TOWNHOMES WITH ON-SITE RENTAL MANAGEMENT
ON-SITE RESTAURANT & CLUBHOUSE
A PLACE TO STAY IN DISNEY AND BREAKEVEN CASH FLOW THE REST OF THE TIME
 
 
 
| |
Orlando
Orlando is one of the most attractive long term investment markets in the U.S. |
50 million visitors come to Orlando each year, the vacation capital of the world |
| 15 million Annual Attendance at Disney's Magic Kingdom |
| Orlando International Airport is growing approximately 10%+ annually |
1 Billion Delegates Visit The Orlando Convention Center each year |
The Orlando region is rapidly becoming one of the tech centers in the world |
| The population in Orlando has increased 51% since 1990 with no sign of letting up |
|
| PROJECTION |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
|
|
|
|
|
|
| Income |
|
|
|
|
|
| Rental Income |
17,136 |
17,736 |
18,357 |
19,091 |
19,663 |
|
|
3.50% |
3.50% |
4.00% |
3.00% |
| Interest On Income |
- |
195 |
444 |
955 |
1,784 |
|
10% |
10% |
10% |
10% |
10% |
| Total Income |
17,136 |
17,931 |
18,801 |
20,045 |
21,448 |
|
|
|
|
|
|
| Expenses |
|
|
|
|
|
| HOA |
8,400 |
8,652 |
8,912 |
9,179 |
9,454 |
| Taxes |
1,863 |
1,863 |
2,098 |
2,113 |
2,131 |
| Vacancy Loss |
- |
- |
- |
- |
- |
| Property Mgmt |
- |
- |
- |
- |
- |
| Home Maintenance |
- |
- |
- |
- |
- |
| Total Expenses |
10,263 |
10,515 |
11,009 |
11,292 |
11,585 |
|
|
|
|
|
|
| Net Operating Income |
6,874 |
7,416 |
7,792 |
8,753 |
9,863 |
| Cap Rate |
4.6% |
5.0% |
5.2% |
5.9% |
6.6% |
|
|
|
|
|
|
| Financing |
|
|
|
|
|
| Interest Only |
8,717 |
8,717 |
8,717 |
8,717 |
8,717 |
| Net Income Bef Deprec |
(1,843) |
(1,300) |
(925) |
37 |
1,147 |
|
|
|
|
|
|
| Depreciation Benefit |
813 |
813 |
813 |
813 |
813 |
|
|
|
|
|
|
| Net Cash Income |
(1,030) |
(488) |
(112) |
850 |
1,959 |
| Appreciation |
2,980 |
2,980 |
5,215 |
7,450 |
7,450 |
|
2.00% |
2.00% |
3.50% |
5.00% |
5.00% |
| Net Income |
1,950 |
2,492 |
5,103 |
8,300 |
9,409 |
| Cumulative Profit |
1,950 |
4,442 |
9,545 |
17,845 |
27,254 |
NOTE: THIS IS A PROJECTION AND NOT A PROMISE OR A GUARANTEE OF FUTURE PERFORMANCE
THESE FINANCIAL PROJECTIONS ARE ESTIMATES BASED ON INFORMATION PROVIDED BY THE DEVELOPER
THESE FIGURES ARE PROVIDED SOLELY FOR INFORMATION PURPOSES AND SHOULD NOT BE REGARDED AS A PROMISE, GUARANTEE OR ANY KIND OF ASSURANCE OF FUTURE PERFORMANCE.
WE DO NOT REPRESENT THESE FIGURES AS ACCURATE OR COMPLETE.
ALL INVESTORS ARE STRONGLY RECOMMENDED TO DO THEIR OWN DUE DILIGENCE .
INFORMATION AND INCENTIVES ARE SUBJECT TO CHANGE WITHOUT NOTICE.
REIN ALLIANCE DOES NOT ACCEPT RESPONSIBILITY FOR ANY ERRORS OR OMISSIONS IN THIS ANALYSIS
AND FIGURES SHOULD NOT BE RELIED ON AS SUCH.
Largest FloorPlan
Orlando Real Estate Market Has Attractive Investment Characteristics
- 50 million visitors come to Orlando each year, the vacation capital of the world
- 15 million Annual Attendance at Disney's Magic Kingdom
- Hotel occupancy rates in Orlando are historically 73%, although many properties report occupancy rates of over 83%
- Orlando International Airport is growing approximately 20% annually
- Florida is the single most preferred state by Americans for a recreational property purchase
- Foreigners account for 23% of Orlando Sales
- 1 Billion Delegates Visit The Orlando Convention Center each year
- The Orlando region is rapidly becoming one of the tech centers in the world
- The Orlando region added more than 44,000 jobs last year and ranks 15th in the nation among the 100 largest labor markets with at least 240,000 non-farm jobs
- A new market study by Boston based research firm Torto Wheaton predicts the Orlando region to have the 3rd fastest job creation in the US for the next 5 years
- The population in Orlando has increased 51% since 1990 with no sign of letting up
|
|
 |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
|
