Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.65% first-year return on $46,200 initial cash invested.
6.65%
Cash On Cash
8%
Cap Rate
1.33
DSCR
$2,070
Rent
$256
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$1,814
Mortgage P&I
53%
$1,107
Property Taxes
4%
$91
Home Insurance
4%
$77
PManagement
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
304 Wilshire Blvd, Savannah, GA 31419 | $2,100 | 3 | 2 | 1587 | 0.8 mi |
5 Leach Dr, Savannah, GA 31406 | $1,995 | 3 | 2 | 1678 | 0.3 mi |
4 Castle Ct, Savannah, GA 31406 | $2,200 | 3 | 2 | 1688 | 0.2 mi |
9525 Dunwoody Dr, Savannah, GA 31406 | $1,995 | 3 | 2 | 1677 | 0.4 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