REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

226 Alfred St, Savannah, GA 31408

3 beds • 2 baths • 1292 sqft

Email

This property could be a profitable Long-Term investment with a projected 49.71% first-year return on $18,879 initial cash invested.

49.71%

Cash On Cash

18.1%

Cap Rate

2.84

DSCR

$1,920

Rent

$782

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$89,900

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$18,879

Downpayment

20%

$17,980

Closing costs

1%

$899

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,920

Total Expenses

$1,138

Mortgage P&I

25%

$478

Property Taxes

7%

$129

Home Insurance

2%

$32

PManagement

10%

$192

CapEx

5%

$96

Vacancy

6%

$115

Maintenance

5%

$96

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