Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.9% first-year return on $25,200 initial cash invested.
46.9%
Cash On Cash
16.94%
Cap Rate
2.84
DSCR
$2,260
Rent
$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,200
Downpayment
20%
$24,000
Closing costs
1%
$1,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,260
Total Expenses
$1,275
Mortgage P&I
26%
$596
Property Taxes
2%
$49
Home Insurance
2%
$42
PManagement
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
511 Red Oak Rd, Savannah, GA 31419 | $2,100 | 3 | 2 | 1624 | 0.1 mi |
14 Montclair Blvd, Savannah, GA 31419 | $1,995 | 3 | 2 | 1678 | 0.8 mi |
117 Hopeland Dr, Savannah, GA 31419 | $2,300 | 3 | 2 | 1592 | 0.7 mi |
304 Wilshire Blvd, Savannah, GA 31419 | $2,100 | 3 | 2 | 1587 | 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