Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.11% first-year return on $27,090 initial cash invested.
15.11%
Cash On Cash
9.84%
Cap Rate
1.66
DSCR
$1,550
Rent
$341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$129k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,090
Downpayment
20%
$25,800
Closing costs
1%
$1,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,550
Total Expenses
$1,209
Mortgage P&I
41%
$639
Property Taxes
8%
$121
Home Insurance
3%
$45
PManagement
10%
$155
CapEx
5%
$78
Vacancy
6%
$93
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2126 Clars Ave, Savannah, GA 31404 | $1,350 | 2 | 1 | 800 | 0.5 mi |
1905 E 50th St, Apt A, Savannah, GA 31404 | $1,500 | 2 | 1 | 800 | 0.5 mi |
5340 La Roche Ave, Unit 2, Savannah, GA 31404 | $1,195 | 2 | 1 | 783 | 0.9 mi |
3228 Bannon Dr, Savannah, GA 31404 | $2,500 | 2 | 1 | 774 | 0.8 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