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

Project Rental Revenue For Any Address

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 34.91% first-year return on $26,229 initial cash invested.

Cash On Cash
34.91%
Cap Rate
14.77%
Rent
$2,185
Cashflow
$763
Rent Confidence:  High
Annual
$26,220
Median
$2,050
Avg
$2,187
Samples
25
Financing

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

Total  $26,229
Downpayment  20% $24,980
Closing costs  1% $1,249
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,185
Total Expenses  $1,422
Mortgage P&I  30% $665
Property Taxes  7% $146
Home Insurance  2% $44
PManagement  10% $218
CapEx  5% $109
Vacancy  6% $131
Maintenance  5% $109
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1901 Googe St$18003214570 mi
2922 Carroll St$18003214610.4 mi
31014 Carroll St$16503213800.4 mi
4618 W 32nd St$22003214401.8 mi
51310 Comer St$21003213241.1 mi
6309 W 33rd St, Unit A$29503214092.1 mi
7309 W 33rd St, Unit Upper$29503214092.1 mi
8625 W 38th St$16953213682 mi
9630 W 38th St$20503216001.9 mi
10232 Cumming St$13003212451.2 mi
11628 W 32nd St$162531.513641.7 mi
12707 W 44th St$15953212622.2 mi
13220 W 35th St$27503217282.2 mi
14309 W 33rd St, Unit B$25003212092.1 mi
15309 W 33rd St$28003212092.1 mi
161405 Jefferson St$325032.513472.1 mi
171407 Jefferson St$300032.513472.1 mi
181409 Jefferson St$325032.513472.1 mi
191524 Chester St$14003210981.4 mi
202006 Bulloch St$37503211201.7 mi
21728 W 44th St$15503114702.2 mi
221325 Exley St$772321.6 mi
231208 Murphy Ave$1450329600.5 mi
24610 W 37th St$2000322 mi
25301 W 31st St$250031.512502.1 mi

Projections