Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.48% first-year return on $31,500 initial cash invested.
30.48%
Cash On Cash
13.59%
Cap Rate
2.19
DSCR
$2,470
Rent
$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,470
Total Expenses
$1,670
Mortgage P&I
31%
$775
Property Taxes
8%
$200
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
219 W 33rd St, Savannah, GA 31401 | $2,850 | 4 | 3 | 2040 | 0.6 mi |
316 W 40th St, Savannah, GA 31401 | $2,400 | 4 | 2 | 1518 | 0.6 mi |
1012 W 52nd St, Savannah, GA 31405 | $1,900 | 4 | 2 | 1519 | 0.8 mi |
1003 W 46th St, Savannah, GA 31405 | $2,500 | 4 | 2 | 1450 | 0.5 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