REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

5127 Heriot St, Savannah, GA 31405

3 beds • 1 baths • 864 sqft

Email

This property could be a profitable Long-Term investment with a projected 13.82% first-year return on $32,550 initial cash invested.

13.82%

Cash On Cash

9.99%

Cap Rate

1.56

DSCR

$1,790

Rent

$375

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$155k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$32,550

Downpayment

20%

$31,000

Closing costs

1%

$1,550

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,790

Total Expenses

$1,415

Mortgage P&I

46%

$825

Property Taxes

4%

$70

Home Insurance

3%

$54

PManagement

10%

$179

CapEx

5%

$90

Vacancy

6%

$107

Maintenance

5%

$90

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