• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 41% first-year return on $18,879 initial cash invested.

Cash On Cash
41%
Cap Rate
16.15%
Rent
$1,736
Cashflow
$645
Rent Confidence:  High
Annual
$20,832
Median
$1,800
Avg
$1,734
Samples
25
Financing

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

Total  $18,879
Downpayment  20% $17,980
Closing costs  1% $899
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,736
Total Expenses  $1,091
Mortgage P&I  28% $478
Property Taxes  7% $129
Home Insurance  2% $32
PManagement  10% $174
CapEx  5% $87
Vacancy  6% $104
Maintenance  5% $87
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11310 Comer St$21003213242.6 mi
270 Rommel Ave$21253213302.8 mi
3232 Cumming St$13003212452.9 mi
41000 Chatham Center Dr, Unit C1$20173212282.9 mi
51014 Carroll St$16503213802.9 mi
61524 Chester St$14003210982.2 mi
7922 Carroll St$18003214612.8 mi
83 Rowe Ave$18003215122.5 mi
9901 Googe St$18003214573 mi
10305 Byck Ave$16503217022.1 mi
11618 W 32nd St$22003214404.8 mi
121325 Exley St$772322.8 mi
13105 Nelson Ave$180031.510802.9 mi
142809 Pate St, # A$21003313003.8 mi
15628 W 32nd St$162531.513644.7 mi
161024 Cope St$1675329543.1 mi
17168 Varnedoe Ave$25003217473.2 mi
1857 Rommel Ave$18503111732.7 mi
19103 King St$1300310.5 mi
201208 Murphy Ave$1450329603.6 mi
21304 Olmstead Pl$15003115751.9 mi
221625 Lloyd St$19953216004.9 mi
23630 W 38th St$20503216005 mi
24W Bay Street/augusta Ave$1100319601.2 mi
251626 W Gwinnett St$18003111003 mi

Projections