{"id":5646,"date":"2023-08-28T12:24:40","date_gmt":"2023-08-28T12:24:40","guid":{"rendered":"https:\/\/nihongo-de-usa.com\/?p=5646"},"modified":"2025-03-20T07:00:49","modified_gmt":"2025-03-20T07:00:49","slug":"5952-sachem-court","status":"publish","type":"post","link":"https:\/\/xpat-homes.com\/investment\/sold\/%e3%81%94%e6%88%90%e7%b4%84%e7%89%a9%e4%bb%b6-ohio\/5952-sachem-court\/","title":{"rendered":"#129 5952 Sachem Court, Dublin OH
House
$435,000
"},"content":{"rendered":"
\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n\r\n
\u3010\u7269\u4ef6\u60c5\u5831\u3011Property information<\/th>\r\n<\/tr>\r\n
\u30fb\u8cfc\u5165\u5e74\u6708 Purchased Date<\/td>\r\n2023\/8<\/td>\r\n<\/tr>\r\n
\u30fb\u8cfc\u5165\u4fa1\u683c Purchased Price<\/td>\r\n$440,000<\/td>\r\n<\/tr>\r\n
\u30fb\u8cfc\u5165\u6642\u30ea\u30ce\u30d9\u30fc\u30b7\u30e7\u30f3 Renovation cost<\/td>\r\n$0<\/td>\r\n<\/tr>\r\n
\u30fb\u7bc9\u5e74 Built in<\/td>\r\n1989<\/td>\r\n<\/tr>\r\n
\u30fb\u9593\u53d6\u308a Floor plan<\/td>\r\n4 Bed\u30012.5 bath\u30012 garage<\/td>\r\n<\/tr>\r\n
\u30fb\u5e8a\u9762\u7a4d Living area<\/td>\r\n2,592 sqft\uff08240\u33a1\uff09<\/td>\r\n<\/tr>\r\n
<\/th>\r\n<\/td>\r\n<\/tr>\r\n
\u3010\u53ce\u5165\u3011Income<\/th>\r\n<\/tr>\r\n
\u30fb\u5bb6\u8cc3\u53ce\u5165 Rent<\/td>\r\n$34,800\/yr\uff08$2,900\/m)<\/td>\r\n<\/tr>\r\n
<\/th>\r\n<\/td>\r\n<\/tr>\r\n
\u3010\u7dcf\u7d4c\u8cbb\u3011Cost<\/th>\r\n<\/td>\r\n<\/tr>\r\n
\u30fb\u7d4c\u8cbb\u4e88\u6e2c Total<\/td>\r\n$10,876\/yr\uff08$906\/m\uff09<\/td>\r\n<\/tr>\r\n
\u56fa\u5b9a\u8cc7\u7523\u7a0e Property tax<\/td>\r\n$8,236\/yr\uff08$686\/m\uff09<\/td>\r\n<\/tr>\r\n
\u7ba1\u7406\u7d44\u5408\u8cbb HOA fee<\/td>\r\n$48\/yr\uff08$4\/m\uff09<\/td>\r\n<\/tr>\r\n
\u706b\u707d\u4fdd\u967a Insurance<\/td>\r\n$1,200\/yr\uff08$100\/m\uff09<\/td>\r\n<\/tr>\r\n
\u7269\u4ef6\u7ba1\u7406\u8cbb Management fee(rentx4%)<\/td>\r\n$1,392\/yr \uff08$116\/m\uff09<\/td>\r\n<\/tr>\r\n
<\/td>\r\n<\/tr>\r\n
<\/th>\r\n<\/td>\r\n<\/tr>\r\n
\u3010\u30ad\u30e3\u30c3\u30b7\u30e5\u30d5\u30ed\u30fc\u30fb\u5229\u56de\u308a\u3011Cash Flow<\/th>\r\n<\/tr>\r\n
\u30fb\u73fe\u91d1\u8cfc\u5165\u6642 Cash buyer<\/td>\r\n<\/tr>\r\n
\u30ad\u30e3\u30c3\u30b7\u30e5\u30d5\u30ed\u30fc NOI<\/td>\r\n$23,924\/yr\uff08$1,994\/m\uff09<\/td>\r\n<\/tr>\r\n
\u5229\u56de\u308a Cap<\/td>\r\n5.4%<\/td>\r\n<\/tr>\r\n
<\/th>\r\n<\/td>\r\n<\/tr>\r\n
\u3010\u30ed\u30fc\u30f3\u5229\u7528\u6642 Financing\u3011<\/th>\r\n<\/tr>\r\n
\u982d\u91d1DP\uff0840%\uff09<\/td>\r\n$176,000<\/td>\r\n<\/tr>\r\n
\u30ed\u30fc\u30f3\u8fd4\u6e08 Mortgage\uff08\u91d1\u5229 int 7.0%\u300130yr\uff09<\/td>\r\n$21,077\/yr\uff08$1,756\/m\uff09<\/td>\r\n<\/tr>\r\n
\u30ad\u30e3\u30c3\u30b7\u30e5\u30d5\u30ed\u30fc NOI<\/td>\r\n$2,847\/yr\uff08$237\/m\uff09<\/td>\r\n<\/tr>\r\n
\u5229\u56de\u308a Cap<\/td>\r\n1.6%<\/td>\r\n<\/tr>\r\n
<\/th>\r\n<\/tr>\r\n<\/tbody>\r\n<\/table>\r\n<\/div>\r\n