Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.13% first-year return on $35,700 initial cash invested.
11.13%
Cash On Cash
9.42%
Cap Rate
$1,930
Rent
$331
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,930
Total Expenses
$1,599
Mortgage P&I
47%
$908
Property Taxes
7%
$130
Home Insurance
3%
$60
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
206 Inglewood Dr, Savannah, GA 31406 | $1,595 | 3 | 1 | 1225 | 0.1 mi |
8613 Clark Ave, Savannah, GA 31406 | $1,850 | 3 | 1 | 1312 | 0.6 mi |
117 Croatan St, Savannah, GA 31406 | $1,590 | 3 | 1 | 1166 | 0.1 mi |
36 Arthur Cir, Savannah, GA 31406 | $2,050 | 3 | 1 | 1217 | 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