Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.18% first-year return on $26,250 initial cash invested.
31.18%
Cash On Cash
13.54%
Cap Rate
2.27
DSCR
$2,140
Rent
$682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$1,458
Mortgage P&I
29%
$621
Property Taxes
11%
$237
Home Insurance
2%
$44
PManagement
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1223 E Waldburg St, Savannah, GA 31404 | $2,450 | 3 | 2 | 1100 | 0.5 mi |
846 E 37th St, Unit B, Savannah, GA 31401 | $2,300 | 3 | 2 | 1091 | 0.4 mi |
1306 E 35th St, Savannah, GA 31404 | $1,950 | 3 | 2 | 1044 | 0.1 mi |
1704 E 31st St, Savannah, GA 31404 | $2,500 | 3 | 2 | 1137 | 0.5 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