Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
309 W Bolton St, Savannah, GA 31401, US
Copied

$1,397,000
BiggerPockets estimate

Off Market
309 W Bolton St, Savannah, GA 31401
3 Beds
3 Baths
2,708 Square Feet
0.15 Acres Lot
Built in 2014
Off Market
Units n/a
Checked: 4 months ago
Updated: Apr 23, 2025 at 05:39AM

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$4,119
Cap Rate
2.7%
Cash-on-Cash Return
-15.4%
Debt Coverage Ratio
0.44
Internal Rate of Return (5 years)
-10.9%

Property Description


0.15 Acres Lot
Built in 2014
Off Market
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 309 W Bolton St, Savannah, GA (ZIP code 31401) this single family residence features 3 bedrooms, 3 bathrooms and approximately 2,708 square feet of living space. The property sits on a 0.15 acre lot and was built in 2014.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Garage
  • Garage Spaces: 2
  • Spaces Total: 2

Bedroom Information

  • # of Bedrooms: 3

Bathroom Information

  • # of Baths (Total): 3.0

Interior Features

  • # of Stories: 2

Exterior Features

  • Foundation: Crawl/Raised
  • Roof Material: Composition Shingle

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: 2005203003
  • Lot Size: 6351 sqft

Property Information

  • Property Type: Single Family Residence
  • Year Built: 2014

Tax Information

  • Annual Tax: $0

Utilities

  • Heating: Electric, Heat Pump

Location

  • County: Chatham

Investment Summary


Potential Missing Expenses

We noticed that property taxes are missing—this is a standard expense and should be considered in your estimate.

Monthly Cash Flow
-$4,119
Cap Rate
2.7%
Cash-on-Cash Return
-15.4%
Debt Coverage Ratio
0.44
Internal Rate of Return (5 years)
-10.9%

Purchase Details

Find an Agent

Purchase price:
$1,397,000
Amount financed:
-$1,117,600
Down payment:
$279,400
Closing costs:
$41,910
Rehab costs:
$0
Initial cash invested:
$321,310
Square feet:
2,708
Cost per square foot:
$516
Monthly rent per square foot:
$1.70

Financing Details

Find a Lender

Loan amount:
$1,117,600
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
6.810%
Principal & interest:
$7,293
Property tax:
$0
Insurance:
$322
Private mortgage insurance (PMI):
$0
Monthly payment:
$7,615

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$4,600 $55,200
Vacancy loss: (6%)
6% -$276 -$3,312
Operating income:
$4,324 $51,888

Operating Expenses


% Rent Monthly Yearly
Property taxes: (n/a)
n/an/an/a
Insurance: (7%)
7%-$322-$3,864
Property management: (8%)
8%-$368-$4,416
Repairs & maintenance: (5%)
5%-$230-$2,760
Capital expenditures: (5%)
5%-$230-$2,760
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (25%)
25%-$1,150-$13,800

Cash Flow


Monthly Yearly
Net operating income:
$3,174 $38,088
Mortgage payments:
-$7,293 -$87,516
Cash flow:
$4,119 $49,428