REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1914 Tubman St, Savannah, GA 31405
$129,9003 beds • 1 baths • 1128 sqft

This property could be a profitable Long-Term investment with a projected 20.5% first-year return on $27,279 initial cash invested.

Cash On Cash
20.5%
Cap Rate
11.5%
Rent
$1,750
Signal: High
Cashflow
$466
Financing

Purchase Price  $130k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $27,279
Downpayment  $25,980
Closing costs  $1,299
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,750
Total Expenses  $1,284
Mortgage P&I  $691
Property Taxes  $91
Home Insurance  $46
PManagement  $175
CapEx  $88
Vacancy  $105
Maintenance  $88
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
14205 Campbell St$18253111160.6 mi
21920 Lloyd St$15953110240.7 mi
32135 Diggs Ave$17003113001.1 mi
4923 W 46th St$21003110562.6 mi
51000 W 53rd St, Unit Upper$17003110252.2 mi
62914 Bulloch St$14953112122.7 mi
7914 W 42nd St$15953110562.7 mi
8210A W 58th St$16253112002.8 mi
91925 Cowan Ave$1675319501.3 mi
101933 Cowan Ave$167531.510581.3 mi
111929 Cowan Ave$179531.510581.3 mi
12607 W 44th St, Unit Upper$14003110503 mi
131014 W 39th St$16003110302.9 mi
141816 Tubman St$18003210400.1 mi
152124 Hart Ave$18503211501.2 mi
161519 Cloverdale Dr$2750319782.5 mi
171918 Stuyvesant St$18003212440.1 mi
181912 Cowan Ave$17953211521.3 mi
191011 W 53rd St$14953113532.2 mi
20920 W Victory Dr$1750319722.7 mi
215110 Garrad Ave, Apt 838$17883212141.1 mi
225110 Garrad Ave, Apt 826$17323212141.1 mi
235110 Garrad Ave, Apt 811$17743212141.1 mi
245110 Garrad Ave, Apt 818$20213212141.1 mi
255110 Garrard Ave, Apt 1418$17883212141.2 mi