Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.86% first-year return on $50,379 initial cash invested.
3.86%
Cash On Cash
7.64%
Cap Rate
$2,040
Rent
$162
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$1,878
Mortgage P&I
62%
$1,263
Property Taxes
0%
$1
Home Insurance
4%
$84
PManagement
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
8727 Hurst Ave, Savannah, GA 31406 | $2,200 | 3 | 2 | 1500 | 0.6 mi |
15 Rustic Ln, Savannah, GA 31406 | $2,100 | 3 | 2 | 1491 | 1.5 mi |
5 Van Nuys Blvd, Savannah, GA 31419 | $1,500 | 3 | 2 | 1421 | 1 mi |
319 Sharondale Rd, Savannah, GA 31419 | $2,395 | 3 | 2 | 1465 | 1.5 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