Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.5% first-year return on $33,600 initial cash invested.
7.5%
Cash On Cash
8.31%
Cap Rate
1.36
DSCR
$1,620
Rent
$210
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
6.6%
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
$1,620
Total Expenses
$1,410
Mortgage P&I
50%
$817
Property Taxes
7%
$116
Home Insurance
3%
$56
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2119 Greenwood St, Savannah, GA 31404 | $2,300 | 2 | 1 | 1004 | 0.5 mi |
1131 E Henry St, Savannah, GA 31404 | $1,500 | 2 | 1 | 980 | 1 mi |
423 Screven Ave, Savannah, GA 31404 | $2,550 | 2 | 1 | 928 | 0.2 mi |
111 Oleander Ave, Savannah, GA 31404 | $1,750 | 2 | 1 | 990 | 1.2 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