Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.94% first-year return on $34,650 initial cash invested.
2.94%
Cash On Cash
7.31%
Cap Rate
1.19
DSCR
$1,440
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,650
Downpayment
20%
$33,000
Closing costs
1%
$1,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,440
Total Expenses
$1,355
Mortgage P&I
59%
$848
Property Taxes
5%
$75
Home Insurance
4%
$58
PManagement
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
515 W 42nd St, Savannah, GA 31415 | $1,450 | 2 | 1 | 672 | 0.2 mi |
3901 Crane St, Apt F, Savannah, GA 31405 | $1,125 | 2 | 1 | 675 | 0.5 mi |
3901 Crane St, Apt C, Savannah, GA 31405 | $1,125 | 2 | 1 | 675 | 0.5 mi |
1029 W 38th St, Savannah, GA 31415 | $1,400 | 2 | 1 | 696 | 0.6 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