Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14% first-year return on $28,539 initial cash invested.
14%
Cash On Cash
9.74%
Cap Rate
1.59
DSCR
$1,530
Rent
$333
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$136k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,539
Downpayment
20%
$27,180
Closing costs
1%
$1,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,530
Total Expenses
$1,197
Mortgage P&I
45%
$694
Property Taxes
4%
$58
Home Insurance
3%
$48
PManagement
10%
$153
CapEx
5%
$76
Vacancy
6%
$92
Maintenance
5%
$76
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
620 W 36th St, Savannah, GA 31415 | $1,600 | 3 | 1 | 812 | 0.8 mi |
7 Milliken St, Savannah, GA 31415 | $1,250 | 3 | 1 | 827 | 0.8 mi |
1004 Collat Ave, Savannah, GA 31415 | $1,200 | 3 | 1 | 912 | 0.6 mi |
901 Carter St, Savannah, GA 31415 | $1,450 | 3 | 1 | 961 | 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