Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 42.06% first-year return on $31,500 initial cash invested.
42.06%
Cash On Cash
16.18%
Cap Rate
2.61
DSCR
$2,880
Rent
$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$2,880
Total Expenses
$1,776
Mortgage P&I
27%
$775
Property Taxes
7%
$200
Home Insurance
2%
$52
PManagement
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
219 W 33rd St, Savannah, GA 31401 | $2,850 | 4 | 3 | 2040 | 0.6 mi |
207 W 38th St, Savannah, GA 31401 | $2,850 | 4 | 3 | 2289 | 0.6 mi |
724 W Victory Dr, Unit A, Savannah, GA 31405 | $2,500 | 4 | 2 | 1400 | 0.4 mi |
611 W 44th St, Savannah, GA 31405 | $3,250 | 3 | 3 | 1704 | 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