Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.19% first-year return on $25,200 initial cash invested.
30.19%
Cash On Cash
13.39%
Cap Rate
2.19
DSCR
$1,870
Rent
$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,870
Total Expenses
$1,236
Mortgage P&I
33%
$611
Property Taxes
5%
$96
Home Insurance
2%
$42
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
901 Googe St, Savannah, GA 31415 | $1,800 | 3 | 2 | 1457 | 0.9 mi |
305 W Waldburg St, Savannah, GA 31401 | $2,500 | 3 | 2 | 1400 | 1.7 mi |
618 W 32nd St, Savannah, GA 31415 | $2,200 | 3 | 2 | 1440 | 1.8 mi |
2206 Augusta Ave, Savannah, GA 31415 | $2,350 | 3 | 2.5 | 1464 | 0.4 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