Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.52% first-year return on $48,300 initial cash invested.
8.52%
Cash On Cash
8.08%
Cap Rate
1.41
DSCR
$2,170
Rent
$343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$230k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,300
Downpayment
20%
$46,000
Closing costs
1%
$2,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,170
Total Expenses
$1,827
Mortgage P&I
51%
$1,098
Property Taxes
2%
$43
Home Insurance
4%
$80
HOA
2%
$43
Property Management
10%
$217
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
104 Barons Way, Savannah, GA 31419 | $2,450 | 3 | 2 | 1621 | 0.2 mi |
174 Calm Oak Cir, Savannah, GA 31419 | $1,200 | 3 | 2 | 1669 | 1.1 mi |
42 Cutler Dr, Savannah, GA 31419 | $2,150 | 3 | 2 | 1589 | 0.5 mi |
44 Cutler Dr, Savannah, GA 31419 | $2,250 | 3 | 2 | 1573 | 0.5 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