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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
5326 Churchill St, Savannah, GA 31405
$164,9003 beds • 1 baths • 851 sqft

This property could be a profitable Long-Term investment with a projected 10.26% first-year return on $34,629 initial cash invested.

Cash On Cash
10.26%
Cap Rate
9.17%
Rent
$1,710
Cashflow
$296
Financing

Purchase Price  $165k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $34,629
Downpayment  20% $32,980
Closing costs  1% $1,649
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,710
Total Expenses  $1,414
Mortgage P&I  51% $878
Property Taxes  2% $32
Home Insurance  3% $58
PManagement  10% $171
CapEx  5% $86
Vacancy  6% $103
Maintenance  5% $86
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections