Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.56% first-year return on $69,090 initial cash invested.
0.56%
Cash On Cash
6.43%
Cap Rate
1.1
DSCR
$2,590
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,590
Total Expenses
$2,558
Mortgage P&I
62%
$1,600
Property Taxes
7%
$169
Home Insurance
4%
$115
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
136 E 57th St, Savannah, GA 31405 | $2,400 | 4 | 2 | 1781 | 1.1 mi |
206 Brandywine Rd, Savannah, GA 31405 | $3,100 | 4 | 2 | 1691 | 0.5 mi |
606 Mclaws St, Savannah, GA 31405 | $2,595 | 4 | 2 | 1997 | 0.9 mi |
4805B Spring Hill Rd, Savannah, GA 31404 | $2,495 | 4 | 2 | 1774 | 1.7 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