Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.98% first-year return on $34,650 initial cash invested.
10.98%
Cash On Cash
8.63%
Cap Rate
1.51
DSCR
$1,620
Rent
$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$1,303
Mortgage P&I
49%
$788
Property Taxes
2%
$36
Home Insurance
4%
$58
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1019 W 35th St, Savannah, GA 31415 | $1,800 | 3 | 2 | 1000 | 1.7 mi |
8 Griffin St, Savannah, GA 31415 | $1,250 | 3 | 2 | 1080 | 0.6 mi |
22 Nelson St, Savannah, GA 31415 | $1,500 | 3 | 2 | 1120 | 0.8 mi |
2028 Gugel St, Savannah, GA 31415 | $1,800 | 3 | 2 | 820 | 0.3 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