Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.54% first-year return on $68,397 initial cash invested.
9.54%
Cash On Cash
8.58%
Cap Rate
1.43
DSCR
$3,070
Rent
$544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,397
Downpayment
20%
$65,140
Closing costs
1%
$3,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,070
Total Expenses
$2,526
Mortgage P&I
53%
$1,630
Property Taxes
1%
$16
Home Insurance
3%
$81
PManagement
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
510 E 32nd St, Savannah, GA 31401 | $3,350 | 3 | 3 | 2015 | 0.2 mi |
319 E 31st St, Savannah, GA 31401 | $3,000 | 3 | 3 | 1800 | 0.3 mi |
727 E Henry St, Savannah, GA 31401 | $2,895 | 3 | 3 | 1741 | 0.2 mi |
634 E Anderson St, Savannah, GA 31401 | $2,400 | 3 | 3 | 1600 | 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