Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 25.86% first-year return on $28,350 initial cash invested.
25.86%
Cash On Cash
12.26%
Cap Rate
2.05
DSCR
$1,900
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$1,289
Mortgage P&I
35%
$673
Property Taxes
4%
$75
Home Insurance
2%
$47
PManagement
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
315 Inglewood Dr, Savannah, GA 31406 | $1,595 | 3 | 1 | 1038 | 0.4 mi |
206 Seminole St, Savannah, GA 31406 | $2,000 | 3 | 1 | 950 | 0.5 mi |
39 E Fairmont Ave, Savannah, GA 31406 | $1,700 | 3 | 1 | 1050 | 0.7 mi |
6004 Edison Ave, Savannah, GA 31406 | $1,700 | 3 | 1 | 1025 | 2.4 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