Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 68.57% first-year return on $14,490 initial cash invested.
68.57%
Cash On Cash
22.17%
Cap Rate
3.53
DSCR
$1,720
Rent
$828
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$69,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,490
Downpayment
20%
$13,800
Closing costs
1%
$690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$892
Mortgage P&I
21%
$361
Property Taxes
3%
$60
Home Insurance
1%
$24
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2914 Bulloch St, Savannah, GA 31405 | $1,495 | 3 | 1 | 1212 | 0.2 mi |
125 E 40th St, Savannah, GA 31401 | $1,600 | 3 | 1 | 1189 | 0.9 mi |
921 W 38th St, Savannah, GA 31415 | $1,800 | 3 | 1 | 1080 | 0.4 mi |
921 W 38th St, Unit COPY2, Savannah, GA 31415 | $1,800 | 3 | 1 | 1080 | 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