Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.6% first-year return on $53,550 initial cash invested.
5.6%
Cash On Cash
7.76%
Cap Rate
1.31
DSCR
$2,740
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$2,490
Mortgage P&I
46%
$1,262
Property Taxes
16%
$427
Home Insurance
3%
$89
PManagement
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
81 Granite St, Apt 2, Portland, ME 04102 | $3,895 | 4 | 1 | 1900 | 0.3 mi |
41 Beacon St, Portland, ME 04103 | $3,500 | 3 | 1 | 2500 | 0.8 mi |
138 Park Ave, Apt 2, Portland, ME 04101 | $2,500 | 3 | 1 | 850 | 0.5 mi |
138 Park Ave, Portland, ME 04101 | $2,500 | 3 | 1 | 850 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality