Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.21% first-year return on $34,944 initial cash invested.
24.21%
Cash On Cash
11.83%
Cap Rate
2.01
DSCR
$2,360
Rent
$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$166k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,944
Downpayment
20%
$33,280
Closing costs
1%
$1,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,360
Total Expenses
$1,655
Mortgage P&I
35%
$818
Property Taxes
7%
$165
Home Insurance
2%
$58
PManagement
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7 Brookview Dr, Savannah, GA 31406 | $2,600 | 3 | 2 | 1350 | 0.3 mi |
32 Norwood Ct, Savannah, GA 31406 | $1,975 | 3 | 2 | 1340 | 0.7 mi |
7106 Hialeah Cir, Savannah, GA 31406 | $2,250 | 3 | 2 | 1401 | 0.3 mi |
5704 Morgan St, Savannah, GA 31406 | $1,800 | 3 | 2 | 1364 | 0.9 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