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

Project Rental Revenue For Any Address

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 -2.5% first-year return on $49,350 initial cash invested.

Cash On Cash
-2.5%
Cap Rate
6.35%
Rent
$1,891
Cashflow
-$103
Rent Confidence:  High
Annual
$22,692
Median
$1,800
Avg
$1,870
Samples
25
Financing

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

Total  $49,350
Downpayment  20% $47,000
Closing costs  1% $2,350
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,891
Total Expenses  $1,994
Mortgage P&I  66% $1,251
Property Taxes  9% $169
Home Insurance  4% $82
PManagement  10% $189
CapEx  5% $95
Vacancy  6% $113
Maintenance  5% $95
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11006 E 40th St$18002115000.4 mi
2202 E 44th St, # B$18502115000.9 mi
3202 E 44th St, Unit B-UPPER$18502115000.9 mi
41115 E 38th St$17002114500.5 mi
5803 E 39th St, Unit Upstairs$18002113440.1 mi
6823 E Henry St, Unit A$19002114060.8 mi
72115 Lincoln St, Unit 2UPPERRIGHTMIDD$22002114000.9 mi
81012 E 38th St$9502113440.3 mi
91317 E 41st St$19502113740.9 mi
10913 E Henry St$285521.514750.8 mi
11648 E 40th St$17002112500.3 mi
12629 E 46th St, Unit Lower$249521.517000.7 mi
13721 E 36th St, Unit D$14502112000.2 mi
141201 E 32nd St, Unit A$18002112500.8 mi
15711 E 37th St$1100210.1 mi
162201 Ott St$1600210.3 mi
171131 Se 36th St, Apt A$15002112000.6 mi
18412 E 40th St, # B$24002112000.7 mi
19815 E 33rd St$1800210.5 mi
20660 E 34th St$1650210.5 mi
21501 E 40th St, Unit 501$25002215000.7 mi
221016 E Anderson St, Unit B$230021.513600.8 mi
23829 E 32nd St$1150210.6 mi
242121 Price St$30002216280.7 mi
25704 E 32nd St$1450210.6 mi

Projections