REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

1914 Tubman St, Savannah, GA 31405

3 beds • 1 baths • 1128 sqft

Email

This property could be a profitable Long-Term investment with a projected 21.25% first-year return on $27,279 initial cash invested.

21.25%

Cash On Cash

11.66%

Cap Rate

1.83

DSCR

$1,770

Rent

$483

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$130k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$27,279

Downpayment

20%

$25,980

Closing costs

1%

$1,299

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,770

Total Expenses

$1,287

Mortgage P&I

39%

$691

Property Taxes

5%

$91

Home Insurance

3%

$46

PManagement

10%

$177

CapEx

5%

$88

Vacancy

6%

$106

Maintenance

5%

$88

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis