• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1012 W 52nd St, Savannah, GA 31405
$115,0004 beds • 2 baths • 1519 sqft

This property could be a profitable Long-Term investment with a projected 59.03% first-year return on $24,150 initial cash invested.

Cash On Cash
59.03%
Cap Rate
20.11%
Rent
$2,537
Cashflow
$1,188
Rent Confidence:  High
Annual
$30,444
Median
$2,350
Avg
$2,536
Samples
25
Financing

Purchase Price  $115k
Downpayment  20.0%
Interest Rate  7.0%
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  $2,537
Total Expenses  $1,349
Mortgage P&I  24% $612
Property Taxes  1% $37
Home Insurance  2% $40
PManagement  10% $254
CapEx  5% $127
Vacancy  6% $152
Maintenance  5% $127
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14105 Raybun St$24004214541.4 mi
2502 W 60th St$220041.514281 mi
3916 W 42nd St$17254212390.9 mi
4719 W Victory Dr$250042.517360.8 mi
52233 Whitaker Way$36004220001.6 mi
62314 Barnard St$2400421.5 mi
73 W 36th St$3400421.8 mi
84611 Cumberland Dr$35004223001.4 mi
9101 E 40th St$400042.521001.7 mi
10507 W 45th St$23503216080.8 mi
111625 Lloyd St$19953216001.2 mi
12630 W 38th St$20503216001.3 mi
132233 Whitaker St$30004320001.6 mi
143 E 44th St$29003216051.4 mi
153605 Bull St, Apt 1$17003214081.2 mi
163605 Bull St, Apt 4$17003214081.2 mi
172235 Whitaker St$25003216001.6 mi
182235 Whitaker Way$33003216001.6 mi
1948 Thackery Pl, Apt 4$15953214001.2 mi
207 W 53rd St$22503213861.2 mi
2128 E 62nd St$22003214421.7 mi
221506 Arcadian St$17503216241.5 mi
23618 W 32nd St$22003214401.9 mi
24625 W 38th St$16953213681.3 mi
252506 Jefferson St$45003213491.3 mi

Projections