Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.38% first-year return on $27,279 initial cash invested.
40.38%
Cash On Cash
15.54%
Cap Rate
2.59
DSCR
$2,290
Rent
$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$130k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,279
Downpayment
20%
$25,980
Closing costs
1%
$1,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$1,372
Mortgage P&I
28%
$650
Property Taxes
4%
$82
Home Insurance
2%
$46
PManagement
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2019 E 59th St, Savannah, GA 31404 | $2,099 | 3 | 2 | 1152 | 1.3 mi |
2118 Brentwood Dr, Savannah, GA 31404 | $2,150 | 3 | 2 | 1198 | 1 mi |
3111 Casino Ave, Savannah, GA 31404 | $4,000 | 3 | 2 | 1288 | 0.3 mi |
2319 E 42nd St, Savannah, GA 31404 | $1,700 | 3 | 2 | 1231 | 1.1 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