499 S Waverly St
Columbus, OH 43213
List Price
$197,000
Initial Investment
$53,683Purchase Price
$197,000
Down Payment
25%
Rent
$1,300
Total Return
$92,450
Annualized Return
21.3%
Cap Rate
4.6%
Gross Yield
7.9%
Cash Flow
-$2,228
Appreciation
9.0%
Reset to DefaultEdit Assumptions
Features
Occupancy
Unspecified
Lease Start
-
Lease End
-
Lot Size
0
HOA
None
Flood Risk
Not Required
Refreshed and ready for the next Owner. 3 bed 1 bath (half bath in the basement) with the big stuff done! AC and Windows - 2024, Roof and Furnace 2018. With Kitchen, baths and other updates, this property is ready to move in!
See more in Analysis
Brandon Goldsmith
Reaf Company LLC
OH Agent License #2020000644
Annual Financial Highlights
Expected Rent
$14,820Expenses
-$2,638Property Taxes
-$3,700Loan Payments
-$10,710Net Cash Flow
-$2,228See more in Financials
Property Characteristics
Buyer's Agent
An experienced local, licensed real estate broker/agent will represent you in this transaction. They will negotiate on your behalf, from your first offer through closing.
- You can contact your Agent with questions even before making an offer.
- A professional home inspection will be conducted prior to closing. This inspection, paid for by Roofstock, will be conducted by a Roofstock-affiliated vendor. As soon as the report is ready, your Agent will discuss the findings with you and help with any next steps.
Property Management
Why choose?
From repairs and maintenance to communicating with tenants, our preferred property management teams protect your assets and keep things running smoothly.
Similar Listings
Listing Courtesy of:Jeffrey Hotz
Key Realty
Key Realty
Certified Agent Brokerage:Brandon Goldsmith
Reaf Company LLC
OH Brokerage License 2019001580
Reaf Company LLC
OH Brokerage License 2019001580
SourceColumbus and Central Ohio Regional MLS
MLS #224041263
Last Updated: 11/22/2024 18:11
MLS #224041263
Last Updated: 11/22/2024 18:11