Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 72.22% first-year return on $22,050 initial cash invested.
72.22%
Cash On Cash
22.72%
Cap Rate
3.79
DSCR
$2,720
Rent
$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$1,393
Mortgage P&I
19%
$525
Property Taxes
5%
$124
Home Insurance
1%
$37
PManagement
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4630 Herty Dr, Savannah, GA 31405 | $3,200 | 4 | 3 | 1645 | 0.8 mi |
136 E 57th St, Savannah, GA 31405 | $2,400 | 4 | 2 | 1781 | 1 mi |
207 W 38th St, Savannah, GA 31401 | $2,850 | 4 | 3 | 2289 | 0.9 mi |
1012 W 52nd St, Savannah, GA 31405 | $1,900 | 4 | 2 | 1519 | 0.1 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