Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 71.7% first-year return on $24,150 initial cash invested.
71.7%
Cash On Cash
22.61%
Cap Rate
3.74
DSCR
$2,880
Rent
$1,443
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
$2,880
Total Expenses
$1,437
Mortgage P&I
20%
$580
Property Taxes
2%
$68
Home Insurance
1%
$40
PManagement
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1425 Claremont Cir, Savannah, GA 31415 | $2,300 | 4 | 2.5 | 2668 | 0.8 mi |
207 W 38th St, Savannah, GA 31401 | $2,850 | 4 | 3 | 2289 | 0.6 mi |
211 E 37th St, Savannah, GA 31401 | $3,500 | 4 | 2 | 0.9 mi | |
219 W 33rd St, Savannah, GA 31401 | $2,850 | 4 | 3 | 2040 | 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