Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.73% first-year return on $29,400 initial cash invested.
12.73%
Cash On Cash
9.56%
Cap Rate
$1,540
Rent
$312
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,228
Mortgage P&I
47%
$726
Property Taxes
3%
$53
Home Insurance
3%
$49
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
138 Millen St, Savannah, GA 31415 | $1,150 | 3 | 1 | 810 | 0.9 mi |
207 Brittany St, Savannah, GA 31415 | $1,250 | 3 | 1 | 768 | 0.6 mi |
7 Milliken St, Savannah, GA 31415 | $1,250 | 3 | 1 | 827 | 1.7 mi |
1004 Collat Ave, Savannah, GA 31415 | $1,500 | 3 | 1 | 912 | 1.4 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