Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.13% first-year return on $35,490 initial cash invested.
2.13%
Cash On Cash
7.29%
Cap Rate
$1,600
Rent
$63
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$169k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,490
Downpayment
20%
$33,800
Closing costs
1%
$1,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$1,537
Mortgage P&I
55%
$884
Property Taxes
11%
$178
Home Insurance
4%
$59
PManagement
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2207 Causton Bluff Rd, Savannah, GA 31404 | $1,700 | 2 | 1 | 820 | 0.4 mi |
2130 E Gwinnett St, Savannah, GA 31404 | $1,300 | 2 | 1 | 800 | 0.7 mi |
2213 Hawthorne St, Savannah, GA 31404 | $1,565 | 2 | 1 | 858 | 0.4 mi |
2411 Alabama Ave, Savannah, GA 31404 | $1,900 | 2 | 1 | 820 | 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