Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.79% first-year return on $34,650 initial cash invested.
31.79%
Cash On Cash
13.8%
Cap Rate
$2,490
Rent
$918
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,490
Total Expenses
$1,572
Mortgage P&I
34%
$856
Property Taxes
0%
$12
Home Insurance
2%
$58
PManagement
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1202 E 37th Us, Unit B, Savannah, GA 31401 | $2,295 | 4 | 2 | 1480 | 0.1 mi |
1202 E 37th Us, Savannah, GA 31401 | $2,295 | 4 | 2 | 1480 | 0.1 mi |
1702 E 41st St, Savannah, GA 31404 | $2,300 | 4 | 2 | 1545 | 0.6 mi |
916 E 35th St, Savannah, GA 31401 | $2,600 | 4 | 2 | 1630 | 0.4 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