Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.07% first-year return on $33,600 initial cash invested.
1.07%
Cash On Cash
7.04%
Cap Rate
$1,320
Rent
$30
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,320
Total Expenses
$1,290
Mortgage P&I
64%
$843
Property Taxes
4%
$48
Home Insurance
4%
$56
PManagement
10%
$132
CapEx
5%
$66
Vacancy
6%
$79
Maintenance
5%
$66
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
711 W 45th St, Savannah, GA 31405 | $1,300 | 2 | 1 | 672 | 0.9 mi |
515 W 42nd St, Savannah, GA 31415 | $1,450 | 2 | 1 | 672 | 1.1 mi |
3901 Crane St, Apt F, Savannah, GA 31405 | $1,125 | 2 | 1 | 675 | 1.3 mi |
3901 Crane St, Apt C, Savannah, GA 31405 | $1,125 | 2 | 1 | 675 | 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