{"id":6821,"date":"2023-01-13T07:15:17","date_gmt":"2023-01-13T07:15:17","guid":{"rendered":"https:\/\/nihongo-de-usa.com\/invest\/?p=6821"},"modified":"2025-03-31T03:09:35","modified_gmt":"2025-03-31T03:09:35","slug":"7903-avaleen-circle-north","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\/7903-avaleen-circle-north\/","title":{"rendered":"#127 7903 Avaleen Circle North, Dublin OH
House
$320,000
"},"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
\u3010\u7269\u4ef6\u60c5\u5831\u3011Property information<\/th>\r\n<\/tr>\r\n
\u30fb\u8cfc\u5165\u5e74\u6708 Purchased Date<\/td>\r\n2022\/10<\/td>\r\n<\/tr>\r\n
\u30fb\u8cfc\u5165\u4fa1\u683c Purchased Price<\/td>\r\n$320,000<\/td>\r\n<\/tr>\r\n
\u30fb\u8cfc\u5165\u5f8c\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\n2015<\/td>\r\n<\/tr>\r\n
\u30fb\u9593\u53d6\u308a Floor plan<\/td>\r\n3 Bed\u30012.5bath\u30012 garage<\/td>\r\n<\/tr>\r\n
\u30fb\u5e8a\u9762\u7a4d Living area<\/td>\r\n1,676 sqft\uff08156\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$26,400\/yr\uff08$2,200\/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$12,372\/yr\uff08$1,031\/m\uff09<\/td>\r\n<\/tr>\r\n
\u56fa\u5b9a\u8cc7\u7523\u7a0e Property tax<\/td>\r\n$6,500\/yr\uff08$542\/m\uff09<\/td>\r\n<\/tr>\r\n
\u7ba1\u7406\u7d44\u5408\u8cbb HOA fee<\/td>\r\n$2,760\/yr\uff08$230\/m\uff09<\/td>\r\n<\/tr>\r\n
\u706b\u707d\u4fdd\u967a Insurance<\/td>\r\n$1,000\/yr\uff08$83\/m\uff09<\/td>\r\n<\/tr>\r\n
\u7269\u4ef6\u7ba1\u7406\u8cbb Management fee(rentx8%)<\/td>\r\n$2,112\/yr \uff08$176\/m\uff09<\/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$14,028\/yr\uff08$1,169\/m\uff09<\/td>\r\n<\/tr>\r\n
\u5229\u56de\u308a Cap<\/td>\r\n4.4%<\/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$12,800<\/td>\r\n<\/tr>\r\n
\u30ed\u30fc\u30f3\u8fd4\u6e08 Mortgage\uff08\u91d1\u5229 int 7.0%\u300130yr\uff09<\/td>\r\n$13,814\/yr\uff08$1,151\/m\uff09<\/td>\r\n<\/tr>\r\n
\u30ad\u30e3\u30c3\u30b7\u30e5\u30d5\u30ed\u30fc NOI<\/td>\r\n$218\/yr\uff08$18\/m\uff09<\/td>\r\n<\/tr>\r\n
\u5229\u56de\u308a Cap<\/td>\r\n0.2%<\/td>\r\n<\/tr>\r\n
<\/th>\r\n<\/tr>\r\n<\/tbody>\r\n<\/table>\r\n<\/div>","protected":false},"excerpt":{"rendered":"","protected":false},"author":3,"featured_media":4802,"comment_status":"closed","ping_status":"closed","sticky":false,"template":"","format":"standard","meta":{"footnotes":""},"categories":[11,5],"tags":[],"class_list":["post-6821","post","type-post","status-publish","format-standard","has-post-thumbnail","hentry","category-sold","category--ohio","no-wpautop"],"_links":{"self":[{"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/posts\/6821","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/users\/3"}],"replies":[{"embeddable":true,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/comments?post=6821"}],"version-history":[{"count":1,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/posts\/6821\/revisions"}],"predecessor-version":[{"id":6822,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/posts\/6821\/revisions\/6822"}],"wp:featuredmedia":[{"embeddable":true,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/media\/4802"}],"wp:attachment":[{"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/media?parent=6821"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/categories?post=6821"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/xpat-homes.com\/investment\/wp-json\/wp\/v2\/tags?post=6821"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}