Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 77.57% first-year return on $16,800 initial cash invested.
77.57%
Cash On Cash
24.1%
Cap Rate
3.87
DSCR
$2,120
Rent
$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$80,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$16,800
Downpayment
20%
$16,000
Closing costs
1%
$800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,120
Total Expenses
$1,034
Mortgage P&I
20%
$415
Property Taxes
2%
$40
Home Insurance
1%
$28
PManagement
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1020 W 46th St, Savannah, GA 31405 | $2,200 | 3 | 2 | 1120 | 0.3 mi |
1019 W 35th St, Savannah, GA 31415 | $2,000 | 3 | 2 | 1071 | 0.5 mi |
109 W 48th St, Savannah, GA 31405 | $2,700 | 3 | 2 | 1053 | 0.9 mi |
119 E 40th St, Savannah, GA 31401 | $2,100 | 3 | 2 | 1150 | 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