Home Projects Projects Finished How it Works About Us Contact Us
Bal Harbor, FL 33154 Bal Harbor, FL 33154 Bal Harbor, FL 33154

Bal Harbor, FL 33154

Bal Harbour, "The Village", Miami-Dade County

heart-outline

Bedrooms

6
|

Bathrooms

6
|

Area

225000 image/svg+xml
Description

This is a tremendous tear-down opportunity. Bal Harbour in Miami-Dade County, or "The Village" as it is locally known, is one of the most beautiful and exclusive areas of the thriving Miami area. Located on the northern tip of the island of Miami beach, it boasts water-front properties such as the Ritz-Carlton Bal Harbour and the Oceana at Bal Harbour, as well as an exclusive residential gated community in its western end. Property taxes that stay local, s opposed to high state income and sales taxes, and no non-sense policies have left much of the Miami metropolitan area alone among big metro areas in terms of not suffering much of the urban plight seen elsewhere from Los Angeles and Seattle to the once shining Big Apple. The sunshine, ocean canals and lush tropical gardens combined with the lively social scene make the area truly unique in the US mainland. A friendly police presence is everywhere, city services are efficient, timely and clean, and incredibly traffic and prices are still light compared to Los Angeles and other big US cities, with all their current problems. The Village, on a barrier island, has convenient road connections to both the mainland and the neighboring small islands such as the Bay Harbor islands (the eastern island zoned for commercial properties, and the western island for residential properties) and super-exclusive Indian Creek (home to the likes of Carl Icahn, Jared and Ivanka (Trump) Kushner, Tom Brady and Enrique Iglesias).

Equity
$0 (0%) Invested
$2,052,000

Expected Return

0.00%

Total Project Est.cost

$6,372,000

Timeframe: 18 Months

Months to completion: Months

Development Loan
$0 (0%)
$4,320,000

Expected Return

15%

Equity Min Investment $125 | Development Loan Min Investment $886

Learn more about the purchase process
Project Summary
Land Acquision

dede

Development

blabla

Fail and run away
Est. Annual financial Highlights
Equity Development loan
Est. Final sale value ?
$7,000,000
Est. Acquisitions costs ?
$3,350,000
Est. total development cost ?
$1,950,000
Est. Interest ?
$972,000
Est. Other costs ?
$100,000
Est. Net profit ?
$628,000
Est. annualized equity investment return ?
0.00%
fixed annual interest rate ?
15%
senior secured by project property ?
$4,320,000
property lowest point value ?
$3,000,000
est avg value in project timeline ?
$4,500,000
Est.final property value ?
$7,000,000
Project
start
01

month

Taking Money
10

month

Doing Nothing
18

month

Leaving Bahamas
Project
end
Initial Investment? $0

Est. Immediate Costs will become known during the transaction process when the inspection report comes in.

total return ?
$628,000
Appreciation?
6%
%
Hist 20 yr. Hist 1 yr. Hist 5 yr. Custom
Project Costs and Valuation Rental Projections
Land Acquisition
$3,350,000
Demolition
$150,000
Construction
$1,800,000
Other
$100,000
Interest of Development loan ? included automatically/not needed here?
$0
Est. Development Loan Interest
$972,000
Total Costs
$6,372,000
Final Est. Property Value
$7,000,000
Equity Valuation:
Estimated Return Annualized
10%
Return on Equity Investment
15%
Estimated Annualized Return
on Development Loan
15%
Year 1 Year 3 Year 5 Year 10
Est. Gross Rent
$350,000
Property Management
$35,000
Property Tax
$134,400
Maintenance Costs
$17,500
Other
$3,500
Revenue Subtotal
Loan Interest
Net Rental Income
Est. Annualized ROI for Equity ?
Est. Annualized CAP RATE on Equity ?

Properties

Related projects