Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.08% first-year return on $33,579 initial cash invested.
21.08%
Cash On Cash
11.26%
Cap Rate
1.86
DSCR
$2,090
Rent
$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$1,500
Mortgage P&I
39%
$806
Property Taxes
5%
$96
Home Insurance
3%
$56
PManagement
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
909 E Park Ave, Savannah, GA 31401 | $2,300 | 4 | 2 | 1316 | 0.3 mi |
666 E 32nd St, Savannah, GA 31401 | $2,600 | 4 | 2 | 1386 | 0.6 mi |
422 E Bolton St, Savannah, GA 31401 | $2,900 | 4 | 2 | 0.6 mi | |
1405 E 32nd St, Savannah, GA 31404 | $2,200 | 4 | 2 | 0.7 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