Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.6% first-year return on $40,950 initial cash invested.
13.6%
Cash On Cash
9.93%
Cap Rate
$2,150
Rent
$464
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$1,686
Mortgage P&I
48%
$1,041
Property Taxes
1%
$17
Home Insurance
3%
$68
PManagement
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1129 E 38th St, Savannah, GA 31404 | $1,540 | 3 | 1 | 1350 | 0.1 mi |
1133 E 50th St, Savannah, GA 31404 | $3,200 | 3 | 1 | 1324 | 0.7 mi |
1513 E 37th St, Savannah, GA 31404 | $1,975 | 3 | 1 | 1268 | 0.2 mi |
1443 E 40th St, Savannah, GA 31404 | $2,400 | 3 | 1 | 1380 | 0.3 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