Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.98% first-year return on $39,900 initial cash invested.
2.98%
Cash On Cash
7.59%
Cap Rate
$1,770
Rent
$99
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,900
Downpayment
20%
$38,000
Closing costs
1%
$1,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,770
Total Expenses
$1,671
Mortgage P&I
57%
$1,014
Property Taxes
7%
$132
Home Insurance
4%
$66
PManagement
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
19 W 53rd St, Savannah, GA 31405 | $1,450 | 2 | 1 | 1054 | 0.7 mi |
240 Columbus Dr, Savannah, GA 31405 | $3,000 | 2 | 1 | 1086 | 0.9 mi |
139 E 55th St, Apt B, Savannah, GA 31405 | $1,525 | 2 | 1 | 1104 | 0.9 mi |
601 E 52nd St, Unit A, Savannah, GA 31405 | $1,900 | 2 | 1 | 1047 | 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