REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
4730 Heritage St, Savannah, GA 31405
$99,000 • 2 beds • 1 baths • 701 sqft

This property could be a profitable Long-Term investment with a projected 27.24% first-year return on $20,790 initial cash invested.

Cash On Cash
27.24%
Cap Rate
12.69%
Rent
$1,441
Cashflow
$472
Rent Confidence:  High
Annual
$17,292
Median
$1,400
Avg
$1,459
Samples
25
Financing
Purchase Price  $99,000
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $20,790
Downpayment  $19,800
Closing costs  $990
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,441
Total Expenses  $969
Mortgage P&I  $503
Property Taxes  $57
Home Insurance  $35
PManagement  10% $144
CapEx  5% $72
Vacancy  6% $86
Maintenance  5% $72
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1217 W 73rd St$1295217002 mi
23309 Argyle St$1350216722.1 mi
33901 Crane St, Apt E$1125216752.3 mi
43901 Crane St, Apt H$1025216752.3 mi
53901 Crane St, Apt F$950216752.3 mi
63302 Bulloch St, Apt E$995217442.1 mi
7711 W 45th St$1300216722.5 mi
8412 Mckenzie Pl$1400217681.9 mi
9119 W 60th St$1450218002.2 mi
1023 Berkley Pl$2300218002.2 mi
1121 Berkley Pl, Apt 1$2000218002.3 mi
121804 Archer St$1400219120.9 mi
13264 Birchfield Dr$2100218601.7 mi
14210-212 W 57th St$1600218252.3 mi
15210 W 57th St$1600218312.3 mi
1626 W 59th St$1550218322.4 mi
17503 Sherman Ave$1400211.6 mi
1821 Berkley Pl, Apt 2$1950219002.3 mi
19200 Hampstead Ave$1175212.1 mi
203216 Bulloch St$1600212.2 mi
21126 W 59th St$825212.2 mi
223 E 65th St$1200212.4 mi
231913 Cowan Ave$16952110371.2 mi
241013 W Victory Dr$1700212.5 mi
25817 W 44th St$1500212.5 mi