Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.14% first-year return on $33,600 initial cash invested.
16.14%
Cash On Cash
10.04%
Cap Rate
1.69
DSCR
$1,860
Rent
$452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,860
Total Expenses
$1,408
Mortgage P&I
43%
$793
Property Taxes
4%
$75
Home Insurance
3%
$56
PManagement
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3713 Eastgate Dr, Savannah, GA 31404 | $1,495 | 3 | 1 | 915 | 0.6 mi |
2331 Larkin Ave, Savannah, GA 31404 | $1,800 | 3 | 1 | 912 | 1.2 mi |
2301 La Roche Ave, Savannah, GA 31404 | $1,999 | 3 | 1 | 964 | 0.5 mi |
2310 Lorraine Dr, Savannah, GA 31404 | $1,750 | 3 | 1 | 962 | 0.7 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