Rental Property Investment Analysis
Investment metrics for 415 Wilshire Boulevard, Savannah, GA 31419
zillow
Single Family Residence
📍 415 Wilshire Boulevard, Savannah, GA 31419
$264,000
🛏 3 bed
🚿 2 bath
📐 1,595 sqft
2
/ 100
Deal Score
F
High Risk Investment
Grade F · 2/100
Monthly Cash Flow
$-628
After all expenses
Cap Rate
3.53%
Below 6% threshold
Monthly Rent
$1,584/mo
Estimated
Total Expenses
$2,212/mo
All-in monthly
Cash-on-Cash
-12.40%
Low return
Annual Cash Flow
$-7,530
Per year
Break-Even Analysis
Break-Even Rent
$2,212 / mo
Minimum monthly rent needed to cover all estimated expenses
Area Lifestyle & Investment Notes
- ▸Convenient access to major regional arterial roads facilitates efficient commutes for employees working within the Savannah industrial corridor.
- ▸Established residential pockets offering suburban tranquility appeal to families and long-term tenants seeking proximity to city services.
- ▸Plentiful retail centers and grocery options nearby enhance the practical utility and rental desirability of this residential submarket.
Key Takeaway
Investor Summary
Under current assumptions, this property is a high-risk rental investment (2/100) with a negative cash flow of $-628/mo. A meaningfully lower purchase price or stronger rent performance would likely be needed to make this deal work.
Analysis Summary
This Single Family Residence at 415 Wilshire Boulevard, Savannah, GA 31419 is listed at $264,000 with 3 bed / 2 bath and 1,595 sq ft.
The estimated monthly rent is $1,584, generating a negative monthly cash flow of $-628 after all expenses — including mortgage, taxes, insurance, maintenance, and vacancy reserves.
The cap rate is 3.53% and the cash-on-cash return is -12.40%. This deal received a score of 2/100 (Grade F: High Risk Investment).
Run a BRRRR Analysis
BRRRR Deal Calculator
Pre-filled using this property's analysis. Adjust rehab and financing assumptions to estimate BRRRR returns.
Property Data
Rehab & Refinance Inputs
$
$
$
%
$
$
%
%
Share This Deal
Analyze Another Property
Paste any Zillow, Redfin, or Realtor listing to instantly see:
• Deal Score • Cash Flow • Cap Rate • Investment Risk