Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.57% first-year return on $20,979 initial cash invested.
29.57%
Cash On Cash
13.08%
Cap Rate
2.22
DSCR
$1,620
Rent
$517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$99,900
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$20,979
Downpayment
20%
$19,980
Closing costs
1%
$999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,103
Mortgage P&I
30%
$491
Property Taxes
10%
$156
Home Insurance
2%
$35
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1626 W Gwinnett St, Savannah, GA 31415 | $1,750 | 3 | 1 | 1100 | 0.3 mi |
1026 W 41st St, Savannah, GA 31415 | $1,600 | 3 | 1 | 1128 | 1 mi |
918 Lynah St, Savannah, GA 31415 | $1,800 | 3 | 1 | 1054 | 0 mi |
921 W 38th St, Unit COPY3, Savannah, GA 31415 | $1,800 | 3 | 1 | 1080 | 1 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