Get documents about "Breton Ridge Flyer Reynolds Realty Partners
Document Sample
WILLOW PARK
OFFICE CONDOMINIUMS
AT BRETON RIDGE
BENEFITS
Customizable office plans
Own for less than leasing
Lease options available
No MUD taxes
Easy access to HWY 249 & FM
AMENITIES
Water feature
Granite kitchen countertops
Crown molding
Vertical window blinds
Security system wiring
LOCATION
Enjoy the benefits of office ownership in a tranquil Beltway 8 to SH 249 North. Exit FM
setting! We offer custom office spaces for the small 1960 East. Turn left at Breton Ridge
business that may be built to suit your particular needs. Drive. The property is at the end of
the street.
Typical unit floor plans include 2 –5 spacious offices, an
inviting reception area, a kitchenette and a private
restroom. You may choose a unit as small as 728 square
feet or you may purchase or lease as much as a full
building containing 8,724 square feet.
This is an ideal location, right in the center of it all, in the
Willowbrook area of Northwest Harris County, convenient
to Methodist Hospital, Hewlett Packard, Willowbrook
Mall, and Vintage Park. A Great investment
opportunity!!!
OFFICE OWNERSHIP SOLUTIONS
FOR MORE INFORMATION CONTACT: Liz Reynolds
713-899-2776
REYNOLDS REALTY PARTNERS lreynolds@emreynolds.net
The information contained herein while based upon data supplied by sources deemed reliable, is subject to errors or omissions, and is not in any way warranted
by Jolly Properties, or by any agents, independent associates, subsidiaries or employees of Jolly Properties. This information is subject to change without notice.
WILLOW PARK
OFFICE CONDOMINIUMS
AT BRETON RIDGE
DEMOGRAPHIC INFORMATION
POPULATION GROWTH -
The population for 2011 is estimated to be 13,693 within a one mile area of this property and
within five miles is estimated to be 271,765. This is a 14.8% increase.
NUMBER OF HOUSEHOLDS – increase of 26.46% between 2000 and 2009
AVERAGE HOUSEHOLD INCOME (2009)
1 MILE 3 MILES 5 MILES
$81,436 $93,469 $79,425
HOUSING - 66% of the housing within a five mile radius is owner occupied.
FOR MORE INFORMATION CONTACT:
REYNOLDS REALTY PARTNERS 713-899-2776
lreynolds@emreynolds.net
The information contained herein while based upon data supplied by sources deemed reliable, is subject to errors or omissions, and is not in any way warranted
by Jolly Properties, or by any agents, independent associates, subsidiaries or employees of Jolly Properties. This information is subject to change without notice.
WILLOW PARK
OFFICE CONDOMINIUMS
AT BRETON RIDGE
STANDARD FLOOR PLANS
728 1456 2181 Second Floor
PLAN PLAN PLAN Storage
Standard Double Office Double Office with 2nd story
Office Front to Back Front to Back
FOR MORE INFORMATION CONTACT:
REYNOLDS REALTY PARTNERS 713-899-2776
lreynolds@emreynolds.net
The information contained herein while based upon data supplied by sources deemed reliable, is subject to errors or omissions, and is not in any way warranted
by Jolly Properties, or by any agents, independent associates, subsidiaries or employees of Jolly Properties. This information is subject to change without notice.
WILLOW PARK
OFFICE CONDOMINIUMS
AT BRETON RIDGE
STANDARD AMENITIES
Interior Features Energy Features
Commercial carpet in Office(s) Foundation plates sealed with silicone caulk to prevent air
Laminate flooring in Reception, Kitchen & Restroom(s) infiltration
Granite counter tops in Kitchen Exterior Building Shell wrapped in wind resistant "Tyvec"
Raised 2 panel doors Tinted, insulated, double pane, vinyl Low e windows
Fluted door casing, plinth blocks top and bottom Windows, doors and exterior penetrations sealed with
6” baseboards Poly-Seal
Crown molding in Offices, Lobby, Kitchen, & Restoom(s) Exterior walls, ceiling, suite dividing walls and bathroom
Rounded sheet rock corners walls insulated
Vertical window blinds Solar Board Roof decking which reflects heat
Ceiling fans (brushed nickel, wood blades) Roof Ridge Vent and continuous vented soffits for effi-
Brushed nickel hardware, 1 toilet paper holder, and 1 cient attic ventilation
towel ring High efficiency individual AC units with digital thermostat
Nickel front door handle set
Framed vanity mirror
Oak stain grade or paint grade cabinets with 42” uppers
Exterior Features Security Features
100% Stucco Veneer Individual Security System with keypad, siren and moni-
Fully Landscaped with inground sprinkler system toring capability
Commercial hose bibs Prewired for front entry security camera
Accent and Security Lighting Prewired with CAT 5e for internet, telephone and net-
GFIC Perimeter Outlets working capabilities
35-year, multi-tab shingles Exterior Perimeter Building Lighting
Custom 8 foot individual steel entrance door with mail
slots
FOR MORE INFORMATION CONTACT:
REYNOLDS REALTY PARTNERS 713-899-2776
lreynolds@emreynolds.net
The information contained herein while based upon data supplied by sources deemed reliable, is subject to errors or omissions, and is not in any way warranted
by Jolly Properties, or by any agents, independent associates, subsidiaries or employees of Jolly Properties. This information is subject to change without notice.
WILLOW PARK
OFFICE CONDOMINIUMS
AT BRETON RIDGE
OWNER OCCUPIED
OFFICE CONDOMINIMS TAX SHELTER FOR 728 SQ.FT UNIT
INTEREST RATE % 6.50% 7.00% 7.50% 8.00%
PMT/$1000 FOR YRS
15-Year $8.71 $8.99 $9.27 $9.56
30-Year $6.32 $6.65 $6.99 $7.34
IST YEAR INTEREST
15-Year $63.80 $68.74 $73.73 $78.72
30-Year $64.68 $69.66 $74.70 $79.70
AMOUNTS IN THOUSANDS
PURCHASE PRICE $114.90 $119.90 $124.90 $129.90
DOWN PMT 15% $17.24 $17.99 $18.74 $19.49
LOAN AMOUNT IN 1000'S $97.67 $101.92 $106.17 $110.42
PRINCIPAL & INT.
EXAMPLE 7% FOR 15 YRS
8.99 $878.01 $916.22 $954.42 $992.63
YEARLY PMT P & I $10,536.10 $10,994.59 $11,453.08 $11,911.57
TAXES /100
2.1589 $2,480.58 $2,588.52 $2,696.47 $2,804.41
YEARLY HOA DUES $1,620.00 $1,620.00 $1,620.00 $1,620.00
TOTAL YEARLY PMTS $14,636.68 $15,203.11 $15,769.55 $16,335.98
TOTAL MONTHLY PMTS P & I $1,219.72 $1,266.93 $1,314.13 $1,361.33
YEARLY DEPRECIATION OVER 39.5 YEARS $2,908.86 $3,035.44 $3,162.03 $3,288.61
IST YEAR INTEREST @ 7%, 15YRS
68.74 $6,713.49 $7,005.64 $7,297.78 $7,589.93
TOTAL YEARLY DEDUCTIONS $9,622.35 $10,041.08 $10,459.81 $10,878.53
YEARLY TAX CREDIT @ 28%
28 $2,694.26 $2,811.50 $2,928.75 $3,045.99
MONTHLY TAX CREDIT $224.52 $234.29 $244.06 $253.83
EFFECTIVE MONTHLY PMT $995.20 $1,032.63 $1,070.07 $1,107.50
YEARLY TAX CREDIT @ 35%
35 $3,367.82 $3,514.38 $3,660.93 $3,807.49
MONTHLY TAX CREDIT $280.65 $292.86 $305.08 $317.29
EFFECTIVE MONYHLY PMT $939.07 $974.06 $1,009.05 $1,044.04
SAVINGS COMPARED TO MONTHLY RENT OF $260.93 $225.94 $190.95 $155.96
1200
FOR MORE INFORMATION CONTACT:
713-899-2776
REYNOLDS REALTY PARTNERS lreynolds@emreynolds.net
The information contained herein while based upon data supplied by sources deemed reliable, is subject to errors or omissions, and is not in any way warranted
by Jolly Properties, or by any agents, independent associates, subsidiaries or employees of Jolly Properties. This information is subject to change without notice.
