Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.43% first-year return on $29,379 initial cash invested.
26.43%
Cash On Cash
12.62%
Cap Rate
2.05
DSCR
$2,100
Rent
$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,379
Downpayment
20%
$27,980
Closing costs
1%
$1,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$1,453
Mortgage P&I
34%
$719
Property Taxes
7%
$139
Home Insurance
2%
$49
PManagement
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
724 W Victory Dr, Unit A, Savannah, GA 31405 | $2,500 | 4 | 2 | 1400 | 1.6 mi |
5 Mills Run Ct, Savannah, GA 31405 | $2,500 | 4 | 2 | 1316 | 1.6 mi |
4062 Columbia Ave, Savannah, GA 31405 | $2,475 | 4 | 2 | 1897 | 0.4 mi |
1833 Arcadian St, Savannah, GA 31405 | $2,470 | 4 | 2.5 | 1700 | 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