Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.82% first-year return on $46,179 initial cash invested.
3.82%
Cash On Cash
7.08%
Cap Rate
1.24
DSCR
$2,020
Rent
$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,020
Total Expenses
$1,873
Mortgage P&I
52%
$1,050
Property Taxes
11%
$221
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17 Vineyard Dr, Savannah, GA 31419 | $2,195 | 3 | 2 | 1120 | 0.4 mi |
304 Woodley Rd, Savannah, GA 31419 | $1,850 | 3 | 2 | 1150 | 0.8 mi |
111 San Fernando Blvd, Savannah, GA 31419 | $1,900 | 3 | 2 | 1260 | 0.2 mi |
115 Harmon Creek-harmon Crk, Savannah, GA 31406 | $1,900 | 3 | 2 | 1181 | 1.2 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