REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

1000 Washington Avenue, Portland, ME 04103

4 beds • 2 baths • 2983 sqft

Email

This property looks like a bad Long-Term investment with a projected -17.47% first-year return on $168k initial cash invested.

-17.47%

Cash On Cash

3%

Cap Rate

0.47

DSCR

$3,760

Rent

-$2,446

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$800k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$168k

Downpayment

20%

$160k

Closing costs

1%

$7,999

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$3,760

Total Expenses

$6,206

Mortgage P&I

113%

$4,257

Property Taxes

18%

$691

Home Insurance

7%

$280

PManagement

10%

$376

CapEx

5%

$188

Vacancy

6%

$226

Maintenance

5%

$188

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