Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.63% first-year return on $30,030 initial cash invested.
9.63%
Cash On Cash
8.41%
Cap Rate
1.46
DSCR
$1,480
Rent
$241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$143k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,030
Downpayment
20%
$28,600
Closing costs
1%
$1,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,239
Mortgage P&I
46%
$687
Property Taxes
8%
$117
Home Insurance
3%
$50
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10 W 51st St, Savannah, GA 31405 | $1,775 | 2 | 1 | 822 | 0.8 mi |
823 W 44th St, Savannah, GA 31405 | $1,300 | 2 | 1 | 844 | 0.4 mi |
3303 Burroughs St, Savannah, GA 31405 | $1,650 | 2 | 1 | 772 | 0.4 mi |
647 W 41st St, Savannah, GA 31415 | $1,200 | 2 | 1 | 780 | 0.6 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