Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.08% first-year return on $31,500 initial cash invested.
0.08%
Cash On Cash
6.74%
Cap Rate
$1,260
Rent
$2
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,260
Total Expenses
$1,258
Mortgage P&I
62%
$778
Property Taxes
8%
$100
Home Insurance
4%
$52
PManagement
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
647 W 41st St, Savannah, GA 31415 | $1,200 | 2 | 1 | 780 | 0.3 mi |
3206 Stevens St, Unit Copy, Savannah, GA 31405 | $1,100 | 2 | 1 | 750 | 0.3 mi |
3206 Stevens St, Savannah, GA 31405 | $1,100 | 2 | 1 | 750 | 0.3 mi |
14 E 38th St, Savannah, GA 31401 | $1,800 | 2 | 1 | 800 | 0.8 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