Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.45% first-year return on $46,200 initial cash invested.
-1.45%
Cash On Cash
6.04%
Cap Rate
1.02
DSCR
$1,640
Rent
-$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,640
Total Expenses
$1,696
Mortgage P&I
66%
$1,082
Property Taxes
7%
$111
Home Insurance
5%
$77
PManagement
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1828 Mitchell St, Savannah, GA 31405 | $2,000 | 3 | 1 | 1100 | 0.2 mi |
2138 Adams Ave, Savannah, GA 31405 | $1,495 | 3 | 1 | 1000 | 1.1 mi |
707 Dixon St, Savannah, GA 31405 | $1,595 | 3 | 1 | 1014 | 1.4 mi |
1023 W 37th St, Savannah, GA 31415 | $2,175 | 3 | 1 | 1026 | 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