5950 Galleon Ct, Hilliard OH, 43026

3 bd, 2 ba | 1,221 sqft | Built in 1988

Favorite

List Price

$299,999

Initial Investment

$81,750

Purchase Price

$299,999

Down Payment

25%

Rent

$1,990

Total Return

$133,285

Annualized Return

20.6%

Cap Rate

4.7%

Gross Yield

8.0%

Cash Flow

-$3,062

Appreciation

8.5%

Reset to Default

Edit Assumptions

Gross Yield

8.0%

Cap Rate

4.7%

Cash on Cash

-3.7%

Ann. Return

20.6%

in 5 Years

Initial Investment

$81,750

Purchase Price

$299,999

Down Payment

25%

Loan Interest Rate

6.07%

Closing Costs

1.50%

Est. Immediate Costs

$0

These are estimated costs. Certain immediate costs will become known in the transaction process when the inspection report is completed. You can adjust these figures now for illustrative purposes, according to your assumptions.

Total Return

$133,285

Appreciation

8.5%

Net Cash Flow	Year 1	Year 3	Year 5	Year 10
Annual	-$3,062	-$2,255	-$1,399	$976
Monthly	-$255	-$188	-$117	$81

Est. Investment Value over time

	Year 5	Year 10	Year 20	Year 30
Cumulative Net Cash Flow	-$11,213 -$187/mo	-$11,223 -$94/mo	$29,785 $124/mo	$140,988 $392/mo
Cumulative Appreciation Gain	$151,606	$223,535	$403,587	$645,562
Equity Build Up	$89,124	$108,241	$169,144	$280,724
Total Investment Value	$229,517	$320,554	$602,516	$1,067,275

Hilliard, OH 43026

$81,750

Est. Investment Value over time

Buying your rental home investment.

Roofstock Select Properties*

Choose an offer price and make an offer.

Complete your buyer information. You'll be able to specify co-investors and how you wish to hold title.

Specify whether you will use financing or pay all cash to purchase your investment.

For Roofstock Select listings, a pre-approval letter (if financing) or proof of funds (if all cash) is required upfront as part of your offer.

This fee covers our comprehensive certification and transaction support services. Enter a credit card for this fee that will be charged only after your offer is accepted.

Roofstock's local buyer broker will complete your offer and send it to you for review and signature. Upon signing, your buyer broker will present your offer to the Seller.