REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
226 Alfred St, Savannah, GA 31408
$89,9003 beds • 2 baths • 1292 sqft

This property could be a profitable Long-Term investment with a projected 39.35% first-year return on $18,879 initial cash invested.

Cash On Cash
39.35%
Cap Rate
15.78%
Rent
$1,700
Signal: Med.
Cashflow
$619
Financing

Purchase Price  $89,900
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $18,879
Downpayment  $17,980
Closing costs  $899
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,700
Total Expenses  $1,081
Mortgage P&I  $478
Property Taxes  $129
Home Insurance  $32
PManagement  $170
CapEx  $85
Vacancy  $102
Maintenance  $85
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11311 Heidt St$19003214231.3 mi
2111 Roberts St$16253215130.6 mi
31310 Comer St$21003213242.6 mi
470 Rommel Ave$21253213302.8 mi
5922 Carroll St$18003214612.8 mi
61524 Chester St$11553210982.2 mi
7241 Cumming St$13503210622.8 mi
8305 Byck Ave$16503217022.1 mi
91325 Exley St$772322.8 mi
101008 W Victory Dr$17003215044.9 mi
11823 W 39th St$18503211004.8 mi
12628 W 32nd St$162531.513644.7 mi
131024 Cope St$1675329543.1 mi
1457 Rommel Ave$18503111732.7 mi
15168 Varnedoe Ave$23003217473.2 mi
161208 Murphy Ave$1450329603.6 mi
17125 Chatham Villa Dr$17503110751.9 mi
1830 Varnedoe Ave$16003115012.4 mi
19630 W 38th St$20503216005 mi
20W Bay Street/augusta Ave$1100319601.2 mi
211626 W Gwinnett St$18003111003 mi
22320 W Hall St, Unit B$17503112004.8 mi
23318 W Hall St, # B$17003112004.9 mi
241613B Coventry St, Unit House$16003224002.1 mi
25801 Cubbedge St$25003110233 mi