Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.18% first-year return on $26,250 initial cash invested.
23.18%
Cash On Cash
12.12%
Cap Rate
1.89
DSCR
$1,750
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,243
Mortgage P&I
38%
$667
Property Taxes
4%
$76
Home Insurance
3%
$44
PManagement
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2914 Bulloch St, Savannah, GA 31405 | $1,495 | 3 | 1 | 1212 | 0.4 mi |
627 W 48th St, Savannah, GA 31405 | $1,600 | 3 | 1 | 1272 | 0.3 mi |
1011 W 53rd St, Savannah, GA 31405 | $1,625 | 3 | 1 | 1353 | 0.1 mi |
125 E 40th St, Savannah, GA 31401 | $1,600 | 3 | 1 | 1189 | 1.1 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