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

Project Rental Revenue For Any Address

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 -3.29% first-year return on $35,700 initial cash invested.

Cash On Cash
-3.29%
Cap Rate
6.13%
Rent
$1,240
Cashflow
-$98
Financing

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

Total  $35,700
Downpayment  20% $34,000
Closing costs  1% $1,700
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,240
Total Expenses  $1,338
Mortgage P&I  73% $905
Property Taxes  4% $51
Home Insurance  5% $60
PManagement  10% $124
CapEx  5% $62
Vacancy  6% $74
Maintenance  5% $62
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections