Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.33% first-year return on $29,400 initial cash invested.
8.33%
Cash On Cash
8.55%
Cap Rate
$1,360
Rent
$204
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$1,156
Mortgage P&I
53%
$726
Property Taxes
2%
$27
Home Insurance
4%
$49
PManagement
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1410 Golden St, Savannah, GA 31415 | $1,395 | 2 | 1 | 696 | 0.4 mi |
802 Porter St, Savannah, GA 31415 | $1,299 | 2 | 1 | 700 | 0.7 mi |
15 Burke Ave, Savannah, GA 31408 | $1,250 | 2 | 1 | 684 | 0.8 mi |
112 Norton St, Savannah, GA 31415 | $1,400 | 2 | 1 | 720 | 0.7 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