Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.91% first-year return on $32,130 initial cash invested.
28.91%
Cash On Cash
13.1%
Cap Rate
2.14
DSCR
$2,310
Rent
$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$153k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,130
Downpayment
20%
$30,600
Closing costs
1%
$1,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$1,536
Mortgage P&I
34%
$780
Property Taxes
4%
$100
Home Insurance
2%
$54
PManagement
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2409 Florida Ave, Unit 2409, Savannah, GA 31404 | $2,200 | 3 | 2 | 1100 | 1.2 mi |
2151 E 38th St, Savannah, GA 31404 | $2,050 | 3 | 2 | 1142 | 0.6 mi |
1220 E 57th St, Savannah, GA 31404 | $1,800 | 3 | 2 | 1072 | 1.4 mi |
2118 Brentwood Dr, Savannah, GA 31404 | $2,150 | 3 | 2 | 1198 | 1.3 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