Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.34% first-year return on $53,865 initial cash invested.
3.34%
Cash On Cash
6.99%
Cap Rate
1.21
DSCR
$2,150
Rent
$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,865
Downpayment
20%
$51,300
Closing costs
1%
$2,565
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,150
Total Expenses
$2,000
Mortgage P&I
58%
$1,237
Property Taxes
5%
$113
Home Insurance
4%
$90
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
728 W 39th St, Savannah, GA 31415 | $1,695 | 4 | 2 | 1380 | 0.1 mi |
724 W Victory Dr, Unit A, Savannah, GA 31405 | $2,500 | 4 | 2 | 1400 | 0.3 mi |
316 W 40th St, Savannah, GA 31401 | $2,400 | 4 | 2 | 1518 | 0.3 mi |
206 W 39th St, Savannah, GA 31401 | $2,850 | 4 | 2 | 1966 | 0.4 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