Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 68.68% first-year return on $13,629 initial cash invested.
68.68%
Cash On Cash
22.04%
Cap Rate
3.57
DSCR
$1,570
Rent
$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$64,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,629
Downpayment
20%
$12,980
Closing costs
1%
$649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,570
Total Expenses
$790
Mortgage P&I
21%
$334
Property Taxes
2%
$26
Home Insurance
1%
$23
PManagement
10%
$157
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1414 Chester St, Savannah, GA 31415 | $1,200 | 2 | 1 | 1000 | 0.3 mi |
209 Baker St, Savannah, GA 31415 | $1,500 | 2 | 1 | 917 | 0 mi |
2032 Eppinger St, Savannah, GA 31415 | $1,550 | 2 | 1 | 900 | 0.1 mi |
208 Fell St, Savannah, GA 31415 | $1,250 | 2 | 1 | 900 | 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