Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.25% first-year return on $24,150 initial cash invested.
40.25%
Cash On Cash
15.61%
Cap Rate
2.58
DSCR
$2,130
Rent
$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,150
Downpayment
20%
$23,000
Closing costs
1%
$1,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$1,320
Mortgage P&I
27%
$580
Property Taxes
7%
$147
Home Insurance
2%
$40
PManagement
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
651 W 42nd St, Savannah, GA 31415 | $1,695 | 3 | 1 | 1600 | 0.2 mi |
718 W 44th St, Savannah, GA 31405 | $1,650 | 3 | 1 | 1530 | 0.1 mi |
211 W 35th St, Savannah, GA 31401 | $2,595 | 3 | 1 | 2000 | 0.7 mi |
1723 Whitaker St, Savannah, GA 31401 | $2,100 | 3 | 1.5 | 1845 | 0.8 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