FAQ's 
HomePropertiesAbout UsBlogBroker Portal
Atlanta, Georgia
Cape Coral, Florida
Columbus, Ohio
Musa at Daniels - Fort Myers, FL
Royal Greens at Gateway
Broker Property Inventory
Foreign Tax Law
Cash Flow Analyzer Tool
99 Woodcliff
Columbus, Ohio - 3 Bedroom / 1.5 Bathroom / 1100 SQFT / Townhouse
New Ribbon







Captcha Image


    Click "Update" to run the Calculator.

    You can adjust the white fields as needed.

         
        All Cash Leverage (1) Leverage (2)
    Purchase Price (V) $
    Annual Income $
    Annual Expenses
    HOA $
    Taxes $
    Insurance $
    Management $
    $
    Net Operating Income (NOI) $
    Cap Rate  
    Primary Financing        
    Loan LTV   %
    Loan Amount   -OR- $
    Loan Amount Used (L) $
    Amortized or Interest-Only    
    Interest Rate   %
    Term (years)    
    Periods Per Year    
    Monthly Payments    
    Annual Payments $
    Loan Constant    
    Leverage Ratio (V/E)  
    Cash Invested Out Of Pocket (E) $
    Cash Flow (Before Taxes) $
    Annual Cash-on-Cash Return %
    Leverage Result
    (Negative, Positive, Neutral)
       

     

    New Ribbon
    Wholesale Price:
    Only
    75900
    Est. Replacement 132000
    Price / SQFT
    $69
    Est. Replacement /SQFT 120
      Monthly Annually
    Est. Rental Income 763 9156
    Property Taxes 40 480
    HOA Fees 60 720
    Hazard Insurance Included in HOA 0 0
    Management Fee 62 744
    Cash Flow 601 7212
    Est. Net Yield
    10%
    Newly remodeled 3 bedroom townhomes with full basements.Conveniently located in a quaint residential neighborhood that is minutes away from Easton Town Center, the Airport, DSCC, Mount Carmel East Hospital, 270 & so much more. This quiet neighborhood is bordered to the north by an 80 acre park with baseball diamonds, soccer fields, covered picnic areas for birthday parties and a club house. Woodcliff Condominiums is bordered to the south by the gorgeous Columbus Country Club! Estimate Values over $90,000.

    As Featured On
    USAPD
    Homepage
    Investment Properties
    Meet Our Team
    About Us
    New Properties
    Atlanta Properties
    Woodcliff - Columbus, OH
    Musa - Ft. Myers, FL
    Royal Greens - Ft. Myers, FL
    Brokers
    Need Live Inventory?
    AgentLock Broker Site
    Market Education
    FAQ's
    Investing News
    USAPD Blog
    10 Best Cities
    Cap Rates Explained
    Warren Buffet Says..
    Deal Notifications
    ©2009-2011 WRI Capital Group, INC / USA Property Dealer All Rights Reserved. Disclaimer. | 9720 Commerce Center Court, Fort Myers, FL, 33908 | 866.670.1335 Admin Login