Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.38% first-year return on $92,064 initial cash invested.
-16.38%
Cash On Cash
2.5%
Cap Rate
0.44
DSCR
$2,240
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$92,064
Downpayment
20%
$87,680
Closing costs
1%
$4,384
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,240
Total Expenses
$3,497
Mortgage P&I
92%
$2,058
Property Taxes
17%
$386
Home Insurance
7%
$156
HOA
14%
$315
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8 Chapel Pointe Cir, Savannah, GA 31419 | $1,900 | 3 | 2 | 1828 | 0.2 mi |
113 Juliette Low Ln, Pooler, GA 31322 | $2,175 | 3 | 2 | 2017 | 1.7 mi |
113 Sabal Ln, Savannah, GA 31405 | $2,700 | 3 | 2 | 2047 | 1.5 mi |
8 Warblers Way, Savannah, GA 31419 | $2,500 | 3 | 2 | 1827 | 1 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