REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2501 Louisiana Ave, Savannah, GA 31404
$140,000 • 2 beds • 1 baths • 726 sqft

This property could be a profitable Long-Term investment with a projected 15.14% first-year return on $29,400 initial cash invested.

Cash On Cash
15.14%
Cap Rate
9.89%
Rent
$1,640
Cashflow
$371
Rent Confidence:  High
Annual
$19,680
Median
$1,600
Avg
$1,642
Samples
25
Financing
Purchase Price  $140k
Downpayment  20.0%
Interest Rate  6.4%
Mortgage Duration  30yr.
Cash To Invest
Total  $29,400
Downpayment  $28,000
Closing costs  $1,400
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,640
Total Expenses  $1,269
Mortgage P&I  $701
Property Taxes  $93
Home Insurance  $49
PManagement  10% $164
CapEx  5% $82
Vacancy  6% $98
Maintenance  5% $82
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11226 E 38th St, Unit B$1200217200.4 mi
22032 E 39th St$1350217251.3 mi
32407 Texas Ave$1495217920.3 mi
42130 E Gwinnett St$1300218000.7 mi
51404 New Jersey Ave$2000218220.6 mi
61402 Se 36th St$1900217362.3 mi
71511 E 33rd St$1300217002.1 mi
81940 Utah St$2400217751.7 mi
92112 E 39th St, Unit 2112$1675218001.2 mi
101200 E Bolton St, Apt C$975217502.6 mi
112508 Alabama Ave$1550219000.2 mi
121936 Causton Bluff Rd$1600218001.8 mi
132030 E 50th St, Unit A$1600217992.2 mi
141526 E 37th St$1250218102.1 mi
152032 Beech St$2200218231.9 mi
161905 E 50th St$1600218002.4 mi
171905A E 50th St$1700218002.4 mi
182010 Vermont Ave$1550218921 mi
19127 Hibiscus Ave$1695216301.9 mi
20125 Hibiscus Ave$1695216301.9 mi
212213 Hawthorne St$1565218581.6 mi
221305 E 32nd St$2400218322.4 mi
231931 Utah St$1500218781.7 mi
242123 New York Ave$995210.7 mi
25423 Screven Ave$2550219281.4 mi