Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.95% first-year return on $37,800 initial cash invested.
12.95%
Cash On Cash
9.25%
Cap Rate
1.57
DSCR
$1,890
Rent
$408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,890
Total Expenses
$1,482
Mortgage P&I
47%
$885
Property Taxes
2%
$44
Home Insurance
3%
$63
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2137 Bolling St, Savannah, GA 31404 | $1,600 | 3 | 1 | 1204 | 0.3 mi |
1904 E Anderson St, Savannah, GA 31404 | $2,000 | 3 | 1 | 1186 | 0.8 mi |
2125 Alaska St, Savannah, GA 31404 | $1,900 | 3 | 1 | 1292 | 0.4 mi |
2125 Iowa St, Savannah, GA 31404 | $1,595 | 3 | 1 | 1100 | 0.1 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