Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.11% first-year return on $36,750 initial cash invested.
12.11%
Cash On Cash
9.38%
Cap Rate
1.52
DSCR
$1,940
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$175k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,750
Downpayment
20%
$35,000
Closing costs
1%
$1,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$1,569
Mortgage P&I
46%
$900
Property Taxes
5%
$104
Home Insurance
3%
$61
PManagement
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
47 Quail Forest Dr, Savannah, GA 31419 | $1,850 | 3 | 2 | 1206 | 0.1 mi |
309 Montclair Blvd, Savannah, GA 31419 | $2,100 | 3 | 2 | 1204 | 1.1 mi |
12428 Largo Dr, Savannah, GA 31419 | $2,000 | 3 | 2 | 1200 | 1.4 mi |
19 Quail Forest Dr, Savannah, GA 31419 | $1,850 | 3 | 2 | 1318 | 0.2 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