REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
732 E 38th St, Savannah, GA 31401
$235,0002 beds • 1 baths • 1560 sqft

This property looks like a bad Long-Term investment with a projected -5.93% first-year return on $49,350 initial cash invested.

Cash On Cash
-5.93%
Cap Rate
5.58%
Rent
$1,700
Signal: Med.
Cashflow
-$244
Financing

Purchase Price  $235k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $49,350
Downpayment  $47,000
Closing costs  $2,350
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,700
Total Expenses  $1,944
Mortgage P&I  $1,251
Property Taxes  $169
Home Insurance  $82
PManagement  $170
CapEx  $85
Vacancy  $102
Maintenance  $85
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11006 E 40th St$18002115000.4 mi
21115 E 38th St$17002114500.5 mi
3803 E 39th St, Unit Upstairs$18002113440.1 mi
4823 E Henry St, Unit A$19752114060.8 mi
52115 Lincoln St, Unit 2UPPERRIGHTMIDD$22002114000.9 mi
61012 E 38th St$9502113440.3 mi
71317 E 41st St$19502113740.9 mi
8648 E 40th St$17002112500.3 mi
91240 E Victory Dr, Apt 4$16502113000.9 mi
10629 E 46th St, Unit Lower$249521.517000.7 mi
11629 E 46th St$249521.517000.7 mi
121201 E 32nd St, Unit A$16952112500.8 mi
13711 E 37th St$1100210.1 mi
14826 E Duffy St$9852112501 mi
15721 E 36th St, Unit D$1895210.2 mi
161131 Se 36th St, Apt A$15002112000.6 mi
172201 Ott St$1600210.3 mi
18412 E 40th St, # B$24002112000.7 mi
19660 E 34th St$1650210.5 mi
201016 E Anderson St, Unit B$230021.513600.8 mi
21501 E 40th St, Unit 501$28502215000.7 mi
22815 E 33rd St$1700210.5 mi
232121 Price St$30002216280.7 mi
24829 E 32nd St$1150210.6 mi
25704 E 32nd St$1450210.6 mi