Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.5% first-year return on $31,500 initial cash invested.
-0.5%
Cash On Cash
6.86%
Cap Rate
$1,340
Rent
-$13
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,500
Downpayment
20%
$30,000
Closing costs
1%
$1,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$1,353
Mortgage P&I
60%
$803
Property Taxes
11%
$150
Home Insurance
4%
$52
PManagement
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
823 W 44th St, Savannah, GA 31405 | $1,300 | 2 | 1 | 844 | 1.2 mi |
2025 Eppinger St, Savannah, GA 31415 | $1,375 | 2 | 1 | 870 | 1.2 mi |
208 Fell St, Savannah, GA 31415 | $1,250 | 2 | 1 | 900 | 1.1 mi |
647 W 41st St, Savannah, GA 31415 | $1,200 | 2 | 1 | 780 | 1.2 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