Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 45.89% first-year return on $19,950 initial cash invested.
45.89%
Cash On Cash
16.66%
Cap Rate
2.82
DSCR
$1,760
Rent
$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$95,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$19,950
Downpayment
20%
$19,000
Closing costs
1%
$950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$997
Mortgage P&I
27%
$468
Property Taxes
2%
$38
Home Insurance
2%
$33
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
904 Sherman Ave, Savannah, GA 31405 | $1,750 | 3 | 1 | 1172 | 0.4 mi |
101 W 60th St, Savannah, GA 31405 | $1,800 | 3 | 1 | 1300 | 0.7 mi |
718 Atlanta St, Savannah, GA 31405 | $1,995 | 3 | 1 | 1319 | 0.7 mi |
627 W 48th St, Savannah, GA 31405 | $1,600 | 3 | 1 | 1272 | 1.4 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