Property Analysis for 1600 Sylvester Dr, Savannah, GA 31415

Long-Term Rental Analysis

1600 Sylvester Dr, Savannah, GA 31415

$90,000 • 3 beds • 2 baths • 1100 sqft

This property could be a profitable Long-Term investment with a projected 38.35% first-year return on $18,900 initial cash invested.

Cash On Cash

38.35%

Cap Rate

15.29%

Rent

$1,730

Cashflow

$604

Rent Confidence: High

Annual

$20,760

Median

$1,800

Avg

$1,734

Samples

Financing

Purchase Price $90,000

Downpayment 20.0%

Interest Rate 6.5%

Mortgage Duration 30yr.

Cash To Invest

Total $18,900

Downpayment 20% $18,000

Closing costs 1% $900

Rehab 0% $0

Furnishing 0% $0

Cashflow

Total Income $1,730

Total Expenses $1,126

Mortgage P&I 26% $457

Property Taxes 11% $188

Home Insurance 2% $32

PManagement 10% $173

CapEx 5% $86

Vacancy 6% $104

Maintenance 5% $86

Other 0% $0

Google Maps with the subject property comparables is loading...

#	Comparable Property	Rent	Beds	Baths	SQFT	Distance
1	1524 Chester St, Savannah, GA 31415	$1400	3	2	1098	1.1 mi
2	910 W Victory Dr, Savannah, GA 31405	$1600	3	2	1019	1.3 mi
3	910 W Victory Vic Dr W, Unit 910, Savannah, GA 31405	$1600	3	2	1019	1.3 mi
4	920 W 51st St, Savannah, GA 31405	$2000	3	2	1030	1.5 mi
5	1816 Tubman St, Savannah, GA 31405	$1800	3	2	1040	1.7 mi
6	1208 Murphy Ave, Savannah, GA 31415	$1450	3	2	960	0.7 mi
7	824 W 47th St, Savannah, GA 31405	$1875	3	2	1000	1.4 mi
8	232 Cumming St, Savannah, GA 31415	$1300	3	2	1245	1.2 mi
9	1014 Carroll St, Savannah, GA 31415	$1900	3	2	1380	0.2 mi
10	1024 Cope St, Savannah, GA 31415	$1675	3	2	954	1.3 mi
11	707 W 44th St, Savannah, GA 31405	$1595	3	2	1262	1.4 mi
12	1626 W Gwinnett St, Savannah, GA 31415	$1800	3	1	1100	0.6 mi
13	922 Carroll St, Savannah, GA 31415	$1800	3	2	1461	0.3 mi
14	901 Googe St, Savannah, GA 31415	$1800	3	2	1457	0.5 mi
15	4205 Campbell St, Savannah, GA 31405	$1900	3	1	1116	1.4 mi
16	618 W 32nd St, Savannah, GA 31415	$2200	3	2	1440	1.4 mi
17	923 W 46th St, Savannah, GA 31405	$2050	3	1	1056	1.4 mi
18	923 W Victory Dr, Savannah, GA 31405	$1925	3	2		1.3 mi
19	1914 Tubman St, Savannah, GA 31405	$1900	3	1	1128	1.7 mi
20	2508 Harden St, Savannah, GA 31415	$1800	3	2		1.4 mi
21	710 Fruit St, Savannah, GA 31415	$1475	3	1	996	0.7 mi
22	1920 Lloyd St, Savannah, GA 31405	$1650	3	1	1024	1.3 mi
23	1406 Cloverdale Dr, Savannah, GA 31415	$1600	3	1	958	0.5 mi
24	1016 W 42nd St, Savannah, GA 31415	$1450	3	1	1008	1.2 mi
25	1921 Tubman St, Savannah, GA 31405	$1800	3	2		1.7 mi

Projections