Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.33% first-year return on $47,250 initial cash invested.
0.33%
Cash On Cash
6.66%
Cap Rate
$1,890
Rent
$13
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,890
Total Expenses
$1,877
Mortgage P&I
60%
$1,142
Property Taxes
9%
$166
Home Insurance
4%
$79
PManagement
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
506 Woodley Rd, Savannah, GA 31419 | $1,825 | 3 | 1 | 1210 | 0.6 mi |
117 Croatan St, Savannah, GA 31406 | $1,590 | 3 | 1 | 1166 | 1.2 mi |
214 Forest Ridge Dr, Savannah, GA 31419 | $1,725 | 3 | 1 | 1175 | 1.3 mi |
10095 Ferguson Ave, Savannah, GA 31406 | $2,600 | 3 | 1 | 1035 | 3.1 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