REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
901 Googe St, Savannah, GA 31415
$124,9003 beds • 2 baths • 1457 sqft

This property could be a profitable Long-Term investment with a projected 31.98% first-year return on $26,229 initial cash invested.

Cash On Cash
31.98%
Cap Rate
14.11%
Rent
$2,100
Signal: Low
Cashflow
$699
Financing

Purchase Price  $125k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $26,229
Downpayment  $24,980
Closing costs  $1,249
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,100
Total Expenses  $1,401
Mortgage P&I  $665
Property Taxes  $146
Home Insurance  $44
PManagement  $210
CapEx  $105
Vacancy  $126
Maintenance  $105
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1922 Carroll St$18003214610.4 mi
2411 W 35th St, Unit A$24003214502.1 mi
3411 W 35th St, Unit B$26003214502.1 mi
41008 W Victory Dr$17003215042 mi
51310 Comer St$21003213241.1 mi
6411 W 35th St$28003215002.1 mi
7309 W 33rd St, Unit A$29503214092.1 mi
8309 W 33rd St, Unit Upper$29503214092.1 mi
9625 W 38th St$16953213682 mi
10509 W 37th St, Unit Lower$18003215582.1 mi
11630 W 38th St$20503216001.9 mi
12628 W 32nd St$162531.513641.7 mi
13707 W 44th St$17953212622.2 mi
14220 W 35th St$27503217282.2 mi
15309 W 33rd St, Unit B$25003212092.1 mi
16309 W 33rd St$28003212092.1 mi
171405 Jefferson St$350032.513472.1 mi
181407 Jefferson St$325032.513472.1 mi
191409 Jefferson St$350032.513472.1 mi
201524 Chester St$11553210981.4 mi
212006 Bulloch St$37503211201.7 mi
22639 W 42nd St$185031.516172.2 mi
23728 W 44th St$17753114702.2 mi
24241 Cumming St$13503210621.2 mi
251325 Exley St$772321.6 mi