Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.86% first-year return on $31,500 initial cash invested.
14.86%
Cash On Cash
10.17%
Cap Rate
$1,820
Rent
$390
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$1,430
Mortgage P&I
43%
$790
Property Taxes
6%
$115
Home Insurance
3%
$52
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
105 Fair St, Savannah, GA 31408 | $1,795 | 2 | 2 | 1232 | 1.5 mi |
226 W 38th St, Savannah, GA 31401 | $2,700 | 2 | 2 | 1450 | 1.8 mi |
905 Elliott Ave, Savannah, GA 31415 | $1,795 | 2 | 2 | 1032 | 0.7 mi |
217 W Anderson St, Unit A, Savannah, GA 31401 | $2,800 | 2 | 2 | 1100 | 1.7 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