Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 55.43% first-year return on $23,100 initial cash invested.
55.43%
Cash On Cash
18.87%
Cap Rate
3.16
DSCR
$2,320
Rent
$1,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,100
Downpayment
20%
$22,000
Closing costs
1%
$1,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$1,253
Mortgage P&I
24%
$547
Property Taxes
3%
$65
Home Insurance
2%
$38
PManagement
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
728 W 39th St, Savannah, GA 31415 | $1,995 | 4 | 2 | 1380 | 1.4 mi |
724 W Victory Dr, Unit A, Savannah, GA 31405 | $2,500 | 4 | 2 | 1400 | 1.5 mi |
1202 Love St, Savannah, GA 31415 | $2,290 | 4 | 2 | 1264 | 1.3 mi |
21 Burke Ave, Savannah, GA 31408 | $2,350 | 4 | 2 | 1495 | 1.6 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