Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.6% first-year return on $37,779 initial cash invested.
2.6%
Cash On Cash
7.24%
Cap Rate
1.17
DSCR
$1,570
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$1,488
Mortgage P&I
59%
$925
Property Taxes
6%
$93
Home Insurance
4%
$63
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
823 W 44th St, Savannah, GA 31405 | $1,300 | 2 | 1 | 844 | 0.2 mi |
1914 Barnard St, Apt C, Savannah, GA 31401 | $1,800 | 2 | 1 | 854 | 0.8 mi |
2604 Jefferson St, Savannah, GA 31401 | $1,900 | 2 | 1 | 900 | 0.6 mi |
109 W 34th St, Savannah, GA 31401 | $2,400 | 2 | 1 | 832 | 0.8 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