REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
29 Croatan St, Savannah, GA 31406
$239,9003 beds • 2 baths • 1010 sqft

This property looks like a bad Long-Term investment with a projected -2.52% first-year return on $50,379 initial cash invested.

Cash On Cash
-2.52%
Cap Rate
6.31%
Rent
$1,790
Signal: Med.
Cashflow
-$106
Financing

Purchase Price  $240k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $50,379
Downpayment  $47,980
Closing costs  $2,399
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,790
Total Expenses  $1,896
Mortgage P&I  $1,277
Property Taxes  $69
Home Insurance  $84
PManagement  $179
CapEx  $90
Vacancy  $107
Maintenance  $90
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1117 Harmon Creek Dr$21503211510.9 mi
2431 Edgewater Rd$17903211740.7 mi
3429 Edgewater Rd$18753211790.7 mi
4121 Harmon Creek Dr$17253211810.9 mi
58614 Laberta Blvd$17003210562.4 mi
6112 Lucian Cir$17993212270.6 mi
7120 Harmon Creek Dr$15003212110.9 mi
85527 Montgomery St, Unit 8570$9503210003.8 mi
9235 Bordeaux Ln$18453210163.8 mi
10315 Inglewood Dr$14953110380.6 mi
11309 Montclair Blvd$19753212041.8 mi
1212 Keystone Dr$190031.511440.9 mi
1359 Quail Forest Dr$16503210663.5 mi
148106 Aegean Ave$1650319991.2 mi
15508 Wild Turkey Rd$16953212811.5 mi
16103 Wilshire Blvd$18353110001.6 mi
1725 Davidson Ave$19503211473 mi
18409 Sharondale Rd$21003211343.3 mi
199007 Harmon Bluff Rd$19003213800.8 mi
20517 Mimosa Pl$16003211503.2 mi
21208 Tech Dr$19503213871 mi
22407 San Anton Dr$20003211892.9 mi
237 Forest Ridge Ct$13003211483.5 mi
246803 Waters Ave, Lot 6$13753212482.5 mi
2510611 Abercorn St$12493213361.8 mi