Breton Ridge Flyer Reynolds Realty Partners by alicejenny

VIEWS: 0 PAGES: 5

									                                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.

								
To top