Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.26% first-year return on $45,990 initial cash invested.
6.26%
Cash On Cash
7.75%
Cap Rate
1.31
DSCR
$1,960
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$219k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,990
Downpayment
20%
$43,800
Closing costs
1%
$2,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$1,720
Mortgage P&I
55%
$1,077
Property Taxes
3%
$56
Home Insurance
4%
$77
PManagement
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1935 Causton Bluff Rd, Savannah, GA 31404 | $2,175 | 3 | 2 | 1025 | 1.1 mi |
2220 E 38th St, Savannah, GA 31404 | $2,500 | 3 | 1.5 | 978 | 0.6 mi |
2403 New York Ave, Savannah, GA 31404 | $2,100 | 3 | 1 | 920 | 0.1 mi |
2331 Larkin Ave, Savannah, GA 31404 | $1,800 | 3 | 1 | 912 | 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