REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
1000 Washington Avenue, Portland, ME 04103
$799,9004 beds • 2 baths • 2983 sqft

This property looks like a bad Long-Term investment with a projected -20.57% first-year return on $168k initial cash invested.

Cash On Cash
-20.57%
Cap Rate
2.3%
Rent
$3,173
Signal: Med.
Cashflow
-$2,880
Financing

Purchase Price  $800k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $168k
Downpayment  $160k
Closing costs  $7,999
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $3,173
Total Expenses  $6,053
Mortgage P&I  $4,257
Property Taxes  $691
Home Insurance  $280
PManagement  $317
CapEx  $159
Vacancy  $190
Maintenance  $159
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1196 Massachusetts Ave$2400423 mi
256 Saint Jude St$38004214631.2 mi
3609 Ocean Ave, Apt 3$109510.9 mi
481 Granite St$32954119003.4 mi
581 Granite St, Apt 1$32954119003.4 mi
6107 Oakdale St$33003223002.6 mi
7132 Marginal Way, Apt 456$31734211683.1 mi
842 Savoy St$36003220161.3 mi
945 Iffley St$12503221512.7 mi
1075 Roberts St$2530323.3 mi
1151 Chestnut St, Apt 4$117513.5 mi
12305 Deering Ave, # 1$28003221002.9 mi
13442 St John St$280031.525003.5 mi
14178 Ridge Rd$390032.519431.1 mi
151056 Forest Avenue-1056 Forest Ave, Apt 1$2750311.3 mi
169 Just-mere Rd$500032.52.9 mi
1732 Concord St$30503217762 mi
18220 Veranda St$49503216972.1 mi
1922 Hawthorne St, Unit 1$3200311.9 mi
20100 Bolton St$297531.521003.3 mi
2156 Chenery St$38703214941.8 mi
2210 White Birch Ln, Apt 10$38003214001.2 mi
23101 North St, Apt 4$39503216803.1 mi
2422 Bailey Ave$1750313 mi
2521 Mayfield St$28003213001.5 mi