Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.6% first-year return on $25,179 initial cash invested.
33.6%
Cash On Cash
14.07%
Cap Rate
2.33
DSCR
$1,950
Rent
$705
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,179
Downpayment
20%
$23,980
Closing costs
1%
$1,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,950
Total Expenses
$1,245
Mortgage P&I
31%
$603
Property Taxes
5%
$92
Home Insurance
2%
$42
PManagement
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
232 Cumming St, Savannah, GA 31415 | $1,300 | 3 | 2 | 1245 | 1.4 mi |
1000 Chatham Center Dr, Unit C1, Savannah, GA 31405 | $2,083 | 3 | 2 | 1228 | 1.7 mi |
2020 Harden St, Savannah, GA 31415 | $2,150 | 3 | 2 | 1320 | 1.3 mi |
1020 W 46th St, Savannah, GA 31405 | $2,200 | 3 | 2 | 1120 | 1.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality