Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.05% first-year return on $105k initial cash invested.
-9.05%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$3,140
Rent
-$790
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,140
Total Expenses
$3,930
Mortgage P&I
80%
$2,514
Property Taxes
14%
$425
Home Insurance
6%
$175
PManagement
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
26 Pya Rd, Portland, ME 04103 | $3,750 | 3 | 2 | 1325 | 1.8 mi |
63 Oakley St, Portland, ME 04103 | $2,000 | 3 | 2 | 1092 | 1.1 mi |
310 Presumpscot St, Portland, ME 04103 | $2,850 | 3 | 1.5 | 1167 | 0.6 mi |
45 Read St, Portland, ME 04103 | $3,800 | 3 | 2 | 1564 | 1.7 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