Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.91% first-year return on $21,000 initial cash invested.
34.91%
Cash On Cash
14.23%
Cap Rate
2.39
DSCR
$1,580
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$969
Mortgage P&I
31%
$496
Property Taxes
2%
$27
Home Insurance
2%
$35
PManagement
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
620 W 36th St, Savannah, GA 31415 | $1,600 | 3 | 1 | 812 | 1 mi |
138 Millen St, Savannah, GA 31415 | $1,150 | 3 | 1 | 810 | 1.2 mi |
1132 Cornwall St, Savannah, GA 31415 | $1,900 | 3 | 1 | 864 | 0.4 mi |
1004 Collat Ave, Savannah, GA 31415 | $1,200 | 3 | 1 | 912 | 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