Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.78% first-year return on $39,879 initial cash invested.
0.78%
Cash On Cash
6.69%
Cap Rate
1.1
DSCR
$1,480
Rent
$26
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,454
Mortgage P&I
65%
$958
Property Taxes
3%
$45
Home Insurance
4%
$66
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5529 Betty Dr, Savannah, GA 31406 | $1,700 | 2 | 1 | 726 | 0 mi |
5628 Emory Dr, Savannah, GA 31406 | $1,400 | 2 | 1 | 726 | 0.1 mi |
5641 Betty Dr, Savannah, GA 31406 | $1,695 | 2 | 1 | 726 | 0.1 mi |
2158 Brogdon St, Savannah, GA 31406 | $1,500 | 2 | 1 | 750 | 0.1 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