REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1301 E 70th St, Savannah, GA 31404
$210,0004 beds • 2 baths • 1295 sqft

This property could be a profitable Long-Term investment with a projected 16.08% first-year return on $44,100 initial cash invested.

Cash On Cash
16.08%
Cap Rate
10.48%
Rent
$2,499
Signal: Med.
Cashflow
$591
Financing

Purchase Price  $210k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $44,100
Downpayment  $42,000
Closing costs  $2,100
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,499
Total Expenses  $1,908
Mortgage P&I  $1,118
Property Taxes  $66
Home Insurance  $74
PManagement  $250
CapEx  $125
Vacancy  $150
Maintenance  $125
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
125 Saint Johns Ave$21504214041.8 mi
215 Blue Ridge Ave, Unit 4$400042.514000.8 mi
3206 Brandywine Rd$31004216911.5 mi
4507 E 57th St$2900421.6 mi
51935 Brogdon St$27504217761.3 mi
6208 E 60th St$2900421.8 mi
7528 E 52nd St$2900422 mi
81301 E 67th St$18503212880.2 mi
9103 Pine Valley Rd$24003213081.1 mi
101312 E 69th St$25503212000.2 mi
117 Ruston Ct$19503213002 mi
12231 Stephenson Ave$13001.511752.3 mi
135525 Water Dr$24994225430.8 mi
145645 Betty Dr$22003213112.2 mi
15412 E 58th St$32003212281.6 mi
16618 Early St$21953214101.2 mi
172243 Armstrong Dr$14003214001.2 mi
18614 Jackson Blvd$26003213901.5 mi
196803 Waters Ave, Lot 6$13753212482.1 mi
20221 Columbus Dr$28003213741.8 mi
21415 E 65th St$26503214501 mi
22117 Harlan Dr$13203214980.6 mi
234611 Cumberland Dr$35004223002.3 mi
242222 E 58th St$22003213781.9 mi
255411 Jasmine Ave$17503212502.4 mi