Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.8% first-year return on $17,850 initial cash invested.
31.8%
Cash On Cash
13.6%
Cap Rate
2.29
DSCR
$1,380
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,380
Total Expenses
$907
Mortgage P&I
31%
$421
Property Taxes
7%
$97
Home Insurance
2%
$30
PManagement
10%
$138
CapEx
5%
$69
Vacancy
6%
$83
Maintenance
5%
$69
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
910 Googe St, Savannah, GA 31415 | $1,200 | 2 | 1 | 620 | 0.1 mi |
815 Carter St, Savannah, GA 31415 | $1,300 | 2 | 1 | 620 | 0.1 mi |
803 Googe St, Savannah, GA 31415 | $1,600 | 2 | 1 | 620 | 0.2 mi |
2106 Bulloch St, Savannah, GA 31415 | $1,150 | 2 | 1 | 638 | 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