REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
805 Carter St, Savannah, GA 31415
$170,0002 beds • 1 baths • 620 sqft

This property looks like a bad Long-Term investment with a projected -3.09% first-year return on $35,700 initial cash invested.

Cash On Cash
-3.09%
Cap Rate
6.18%
Rent
$1,248
Cashflow
-$92
Rent Confidence:  High
Annual
$14,976
Median
$1,250
Avg
$1,250
Samples
25
Financing

Purchase Price  $170k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $35,700
Downpayment  $34,000
Closing costs  $1,700
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,248
Total Expenses  $1,340
Mortgage P&I  $905
Property Taxes  $51
Home Insurance  $60
PManagement  $125
CapEx  $62
Vacancy  $75
Maintenance  $62
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1910 Googe St$1000216200.3 mi
21301 Stiles Ave, Apt 6$1250215760.3 mi
31301 Stiles Ave$1150215760.5 mi
41301 Stiles Ave, Apt 2$1150215760.5 mi
51301 Stiles Ave, Unit 1301-2$1150215760.5 mi
61301 Stiles Ave2 2, Unit 1301$1150215760.5 mi
71301 Stiles Ave, Units 1301 & 6$1250215760.5 mi
81005 Hearn St$1100217250.6 mi
92100 Patch St$1325216721.7 mi
101410 Golden St$1395216961.3 mi
111029 W 38th St W, Unit 1029$1350216961.5 mi
121029 W 38th St$1350216961.5 mi
131206 Murphy St$1350217680.4 mi
14512 W 32nd St$1100216961.7 mi
1532 Newell St$1200217411 mi
161120 Darwin St$1500217800.6 mi
17920 Carter St$1050210.3 mi
181603 Richards St, Unit 2NDFLA$1500218001.5 mi
191354 Augusta Ave, # 1$950211.1 mi
20813 W 35th St$795211.6 mi
21219 W 31st St, Unit B$150016002 mi
22309-311 Huntingdon St$1000211.8 mi
23702 Tattnall St$1300211.9 mi
241013 W Victory Dr$1700212 mi
25703 Barnard St$1695212 mi