Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.21% first-year return on $37,800 initial cash invested.
11.21%
Cash On Cash
9.09%
Cap Rate
$1,910
Rent
$353
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,910
Total Expenses
$1,557
Mortgage P&I
48%
$914
Property Taxes
4%
$82
Home Insurance
3%
$63
PManagement
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1219 Richards St, Savannah, GA 31415 | $2,450 | 4 | 2 | 1430 | 1.2 mi |
815 Porter St, Savannah, GA 31415 | $2,055 | 4 | 2 | 1122 | 1.5 mi |
922 Carroll St, Savannah, GA 31415 | $1,800 | 3 | 2 | 1461 | 1.5 mi |
3 Rowe Ave, Garden City, GA 31408 | $1,800 | 3 | 2 | 1512 | 1.7 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