REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2101 Patch St, Savannah, GA 31415
$159,000 • 2 beds • 1 baths • 672 sqft

This property might be a fair Long-Term investment with a projected 1.01% first-year return on $33,390 initial cash invested.

Cash On Cash
1.01%
Cap Rate
6.72%
Rent
$1,322
Cashflow
$28
Rent Confidence:  High
Annual
$15,864
Median
$1,250
Avg
$1,323
Samples
25
Financing
Purchase Price  $159k
Downpayment  20.0%
Interest Rate  6.4%
Mortgage Duration  30yr.
Cash To Invest
Total  $33,390
Downpayment  $31,800
Closing costs  $1,590
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,322
Total Expenses  $1,294
Mortgage P&I  $796
Property Taxes  $99
Home Insurance  $56
PManagement  10% $132
CapEx  5% $66
Vacancy  6% $79
Maintenance  5% $66
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
115 Burke Ave$1250216841 mi
21410 Golden St$1395216960.8 mi
332 Newell St$1200217411.3 mi
41603 Richards St, Unit 2NDFLA$1500218000.5 mi
5910 Googe St$1000216201.8 mi
63520 Haslam Ave$1250217441.9 mi
71005 Hearn St$1100217252.3 mi
82025 Eppinger St$1375218700.2 mi
91029 W 38th St W, Unit 1029$1350216963.2 mi
101029 W 38th St$1350216963.2 mi
111206 Murphy St$1350217682.1 mi
122032 Eppinger St$1550219000.2 mi
131301 Stiles Ave, Apt 6$1250215762 mi
142021 Hudson St$1595218960.5 mi
15208 Fell St$1550219000.4 mi
161120 Darwin St$1500217802.2 mi
171301 Stiles Ave$1150215762.2 mi
181301 Stiles Ave, Unit 1301-2$1150215762.2 mi
191301 Stiles Ave, Apt 2$1150215762.2 mi
201301 Stiles Ave2 2, Unit 1301$1150215762.2 mi
211301 Stiles Ave, Units 1301 & 6$1250215762.2 mi
221354 Augusta Ave, # 1$950210.8 mi
231434 Golden St, Apt A$1200219250.7 mi
24920 Carter St$1050212 mi
25515 Montgomery St, Unit 306$2458218343 mi