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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
1025 W 38th St, Savannah, GA 31415
$145,0003 beds • 2 baths • 1722 sqft

This property could be a profitable Long-Term investment with a projected 36.81% first-year return on $30,450 initial cash invested.

Cash On Cash
36.81%
Cap Rate
15.13%
Rent
$2,447
Cashflow
$934
Rent Confidence:  High
Annual
$29,364
Median
$2,400
Avg
$2,444
Samples
25
Financing

Purchase Price  $145k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $30,450
Downpayment  20% $29,000
Closing costs  1% $1,450
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,447
Total Expenses  $1,513
Mortgage P&I  32% $772
Property Taxes  2% $54
Home Insurance  2% $51
PManagement  10% $245
CapEx  5% $122
Vacancy  6% $147
Maintenance  5% $122
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1220 W 35th St$27503217281 mi
2630 W 38th St$20503216000.4 mi
3507 W 45th St$23503216081 mi
414 E 33rd St$32003218041.4 mi
52235 Whitaker St$25003216001.1 mi
62235 Whitaker Way$33003216001.1 mi
73 E 44th St$29003216051.4 mi
821 W 34th St$28003215551.2 mi
9618 W 32nd St$22003214400.8 mi
10620 W 38th St, Unit A$18003221120.5 mi
11625 W 38th St$16953213680.5 mi
121723 Whitaker St, Unit Lower$190031.518451.2 mi
13309 W 33rd St, Unit Upper$29503214091 mi
14309 W 33rd St, Unit A$29503214091 mi
152323 Barnard St, Unit 2313$28003317421.1 mi
162508 Harden St$1800320.5 mi
17923 W Victory Dr$1925320.6 mi
18610 W 37th St$2000320.6 mi
19206 W 39th St$270032.519661 mi
202008 Whitaker St$299532.519701.2 mi
21314 W 42nd St, Unit Main$24003213001 mi
22310 W 42nd St$23003213001 mi
23707 W 44th St$15953212620.7 mi
24307 W 31st St$2150321.1 mi
25518 W 37th St$31003224000.6 mi

Projections