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
15585 Ocean Walk Circle Unit 101
Fort Myers, Florida - 3 Bedroom / 2 Bathroom / 1455 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 181875
    Price / SQFT
    Est. Replacement /SQFT 125
      Monthly Annually
    Est. Rental Income 1000 12000
    Property Taxes 100 1200
    HOA Fees 290 3480
    Hazard Insurance 0 0
    Management Fee 0 0
    Cash Flow 610 7320
    Est. Net Yield

    The Gardens at Beachwalk Isles - Island Mediterranean/European style - Luxury 3 bedroom 2 bathroom, third floor apartment conveniently located just 5 minutes drive from Fort Myers Beach. This stylishly and modern third floor unit consists of 2 master suites, open plan Breakfast and kitchen area and comes complete with smooth top range, side by side refrigerator, microwave dishwasher and separate utility room with washer and dryer. Beautifully landscaped with mature lakes & palms, this exclusive community offers one of the best locations in the area. Facilities available: Community swimming pool and spa, sun terrace & BBQ area, state of the art fitness room, meeting rooms. Minutes from local shops, restaurants, supermarkets & golf courses. Five minutes drive from Fort Myers Beach & 10 minutes to Sanibel Island & Tanger outlet shopping mall.

    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