Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.48% first-year return on $37,779 initial cash invested.
4.48%
Cash On Cash
7.6%
Cap Rate
1.24
DSCR
$1,630
Rent
$141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,779
Downpayment
20%
$35,980
Closing costs
1%
$1,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$1,489
Mortgage P&I
56%
$917
Property Taxes
5%
$84
Home Insurance
4%
$63
PManagement
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
111 West St, Savannah, GA 31415 | $1,950 | 3 | 1 | 1247 | 0.3 mi |
237 Millen St, Savannah, GA 31415 | $1,495 | 3 | 1 | 1236 | 0.4 mi |
122 Gilbert Ave, Savannah, GA 31408 | $1,650 | 3 | 1 | 1187 | 1.5 mi |
120 Jenks St, Savannah, GA 31415 | $1,550 | 3 | 1 | 1042 | 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