Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.57% first-year return on $30,429 initial cash invested.
13.57%
Cash On Cash
9.37%
Cap Rate
1.62
DSCR
$1,790
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,429
Downpayment
20%
$28,980
Closing costs
1%
$1,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,790
Total Expenses
$1,446
Mortgage P&I
39%
$697
Property Taxes
13%
$232
Home Insurance
3%
$51
PManagement
10%
$179
CapEx
5%
$90
Vacancy
6%
$107
Maintenance
5%
$90
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2404 Texas Ave, Savannah, GA 31404 | $1,775 | 3 | 1 | 960 | 0.5 mi |
2140 New York Ave, Savannah, GA 31404 | $1,700 | 3 | 1 | 1005 | 0.4 mi |
2403 New York Ave, Savannah, GA 31404 | $2,100 | 3 | 1 | 920 | 0.4 mi |
1401 E 33rd St, Savannah, GA 31404 | $1,650 | 3 | 1 | 960 | 1.2 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