Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.42% first-year return on $39,900 initial cash invested.
12.42%
Cash On Cash
9.73%
Cap Rate
$2,200
Rent
$413
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,200
Total Expenses
$1,787
Mortgage P&I
46%
$1,017
Property Taxes
6%
$132
Home Insurance
3%
$66
PManagement
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
507 W 45th St, Savannah, GA 31405 | $2,350 | 3 | 2 | 1608 | 0.6 mi |
1625 Lloyd St, Savannah, GA 31405 | $1,995 | 3 | 2 | 1600 | 0.6 mi |
3 E 44th St, Savannah, GA 31405 | $2,900 | 3 | 2 | 1605 | 1 mi |
2235 Whitaker St, Unit Downstairs, Savannah, GA 31401 | $3,000 | 3 | 2 | 1600 | 1.1 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