REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

5215 Cordell St, Savannah, GA 31405

3 beds • 2 baths • 1266 sqft

Email

This property could be a profitable Long-Term investment with a projected 29.58% first-year return on $27,300 initial cash invested.

29.58%

Cash On Cash

13.7%

Cap Rate

$2,380

Rent

$673

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

$27,300

Downpayment

20%

$26,000

Closing costs

1%

$1,300

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,380

Total Expenses

$1,707

Mortgage P&I

29%

$692

Property Taxes

15%

$350

Home Insurance

2%

$46

PManagement

10%

$238

CapEx

5%

$119

Vacancy

6%

$143

Maintenance

5%

$119

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