Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.23% first-year return on $31,290 initial cash invested.
12.23%
Cash On Cash
9%
Cap Rate
1.56
DSCR
$1,630
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$149k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,290
Downpayment
20%
$29,800
Closing costs
1%
$1,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$1,311
Mortgage P&I
44%
$716
Property Taxes
7%
$118
Home Insurance
3%
$52
PManagement
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
710 Fruit St, Savannah, GA 31415 | $1,500 | 3 | 1 | 996 | 0 mi |
1330 Golden St, Savannah, GA 31415 | $1,495 | 3 | 1 | 988 | 0.6 mi |
1308 Golden St, Savannah, GA 31415 | $1,600 | 3 | 1 | 990 | 0.6 mi |
204 Sugden St, Savannah, GA 31415 | $1,300 | 3 | 1 | 989 | 0.8 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