REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 35.43% first-year return on $30,450 initial cash invested.

Cash On Cash
35.43%
Cap Rate
14.82%
Rent
$2,400
Signal: Low
Cashflow
$899
Financing

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

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

Total Income  $2,400
Total Expenses  $1,501
Mortgage P&I  $772
Property Taxes  $54
Home Insurance  $51
PManagement  $240
CapEx  $120
Vacancy  $144
Maintenance  $120
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1220 W 35th St$27503217281 mi
2630 W 38th St$20503216000.5 mi
314 E 33rd St$32003218041.4 mi
42235 Whitaker St$32003216001.1 mi
5509 W 37th St, Unit Lower$18003215580.7 mi
61008 W Victory Dr$17003215040.5 mi
721 W 34th St$28003215551.2 mi
8411 W 35th St$28003215000.8 mi
9639 W 42nd St$185031.516170.7 mi
10411 W 35th St, Unit A$24003214500.8 mi
11411 W 35th St, Unit B$26003214500.8 mi
12620 W 38th St, Unit A$18003221120.5 mi
13625 W 38th St$16953213680.5 mi
141723 Whitaker St, Unit Lower$190031.518451.2 mi
15309 W 33rd St, Unit Upper$29503214091 mi
16309 W 33rd St, Unit A$29503214091 mi
17923 W Victory Dr$2200320.6 mi
182508 Harden St$1750320.5 mi
19610 W 37th St$2000320.6 mi
20206 W 39th St$270032.519661 mi
212304 Barnard St$340032.519521.1 mi
222008 Whitaker St$299532.519701.2 mi
23314 W 42nd St, Unit Main$24003213001 mi
24310 W 42nd St$23003213001 mi
25723 W 47th St$1900320.9 mi