This property could be a profitable Long-Term investment with a projected 65.5% first-year return on $16,800 initial cash invested.
65.5%
Cash On Cash
21.39%
Cap Rate
3.44
DSCR
$1,890
Rent
$917
Cashflow
$22,680
Annual
$1,800
Median
$1,886
Avg
25
Samples
Cash Flow
$1,890 income − $973 expenses = $917 cash flow
Investment Breakdown
|
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
$1,890
Total Expenses
$973
Mortgage P&I
22%
$415
Property Taxes
2%
$40
Home Insurance
1%
$28
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2706 Hopkins St, Savannah, GA 31405 | $2,300 | 3 | 2 | 1170 | 0.2 mi |
119 E 40th St, Savannah, GA 31401 | $1,950 | 3 | 2 | 1150 | 1 mi |
824 W 47th St, Savannah, GA 31405 | $1,775 | 3 | 2 | 1000 | 0.3 mi |
1019 W 35th St, Savannah, GA 31415 | $1,800 | 3 | 2 | 1000 | 0.5 mi |
103 W 54th St, Savannah, GA 31405 | $1,945 | 3 | 2 | 1025 | 1 mi |
636 W 48th St, Savannah, GA 31405 | $1,900 | 3 | 2 | 1251 | 0.5 mi |
711 W 42nd St, Savannah, GA 31415 | $1,700 | 3 | 1.5 | 1075 | 0.4 mi |
1313 Whitaker St, Apt B, Savannah, GA 31401 | $2,275 | 3 | 2 | 1000 | 1.1 mi |
1313 Whitaker St, Apt C, Savannah, GA 31401 | $2,275 | 3 | 2 | 1000 | 1.1 mi |
1313 Whitaker St, Apt D, Savannah, GA 31401 | $2,275 | 3 | 2 | 1000 | 1.1 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price