Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.23% first-year return on $63,378 initial cash invested.
-1.23%
Cash On Cash
6.05%
Cap Rate
1.04
DSCR
$2,350
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,378
Downpayment
20%
$60,360
Closing costs
1%
$3,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,350
Total Expenses
$2,415
Mortgage P&I
62%
$1,468
Property Taxes
8%
$191
Home Insurance
5%
$108
HOA
2%
$36
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
134 Hamilton Grove Dr, Pooler, GA 31322 | $2,400 | 3 | 3 | 2098 | 1.6 mi |
213 Cherry Laural Ln, Savannah, GA 31419 | $2,150 | 3 | 2.5 | 1957 | 0.1 mi |
104 S Trail Way, Unit Amelia, Pooler, GA 31322 | $2,852 | 3 | 2.5 | 2146 | 1.6 mi |
126 Hamilton Grove Dr, Pooler, GA 31322 | $2,650 | 3 | 2.5 | 2098 | 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