REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 54.01% first-year return on $24,150 initial cash invested.

Cash On Cash
54.01%
Cap Rate
18.98%
Rent
$2,400
Signal: Med.
Cashflow
$1,087
Financing

Purchase Price  $115k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $24,150
Downpayment  $23,000
Closing costs  $1,150
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,400
Total Expenses  $1,313
Mortgage P&I  $612
Property Taxes  $37
Home Insurance  $40
PManagement  $240
CapEx  $120
Vacancy  $144
Maintenance  $120
Other  $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
52314 Barnard St$2400421.5 mi
63 W 36th St$3400421.8 mi
7208 E 60th St$2900421.9 mi
84611 Cumberland Dr$35004223001.4 mi
91008 W Victory Dr$17003215040.8 mi
10509 W 37th St, Unit Lower$18003215581.4 mi
11411 W 35th St$28003215001.7 mi
12630 W 38th St$20503216001.3 mi
132233 Whitaker St$36004320001.6 mi
143605 Bull St, Apt 4$17003214081.2 mi
153605 Bull St, Apt 1$16503214081.2 mi
162235 Whitaker St$32003216001.6 mi
17411 W 35th St, Unit A$24003214501.7 mi
18411 W 35th St, Unit B$26003214501.7 mi
197 W 53rd St$22503213861.2 mi
2028 E 62nd St$22003214421.7 mi
211506 Arcadian St$17503216241.5 mi
22141 E 57th St$19953214221.7 mi
23625 W 38th St$16953213681.3 mi
24309 W 33rd St, Unit Upper$29503214091.9 mi
25309 W 33rd St, Unit A$29503214091.9 mi