Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.45% first-year return on $30,450 initial cash invested.
20.45%
Cash On Cash
11.08%
Cap Rate
1.84
DSCR
$1,820
Rent
$519
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,301
Mortgage P&I
40%
$729
Property Taxes
3%
$48
Home Insurance
3%
$51
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3201 Perth St, Savannah, GA 31405 | $1,850 | 3 | 1 | 925 | 0.3 mi |
638 W 35th St, Savannah, GA 31415 | $2,000 | 3 | 1 | 936 | 0.6 mi |
1109 W 41st St, Savannah, GA 31415 | $1,650 | 3 | 1 | 960 | 0.2 mi |
1022 W 41st St, Savannah, GA 31415 | $1,945 | 3 | 1 | 984 | 0.2 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