• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
11 Mona Road, Portland, ME 04103
$399,0003 beds • 2 baths • 1190 sqft

This property looks like a bad Long-Term investment with a projected -5.8% first-year return on $83,790 initial cash invested.

Cash On Cash
-5.8%
Cap Rate
5.62%
Rent
$2,991
Cashflow
-$405
Rent Confidence:  High
Annual
$35,892
Median
$2,850
Avg
$2,997
Samples
25
Financing

Purchase Price  $399k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $83,790
Downpayment  20% $79,800
Closing costs  1% $3,990
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,991
Total Expenses  $3,396
Mortgage P&I  71% $2,124
Property Taxes  12% $354
Home Insurance  5% $140
PManagement  10% $299
CapEx  5% $150
Vacancy  6% $179
Maintenance  5% $150
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
121 Mayfield St$28003213001.4 mi
221 Mayfield St, # 2$30003213001.4 mi
377 William St, # 1$32003212003.6 mi
4185 Ray St$20653111000.7 mi
51375 Forest Ave, # 2$21663111001.1 mi
6100 Bolton St$280031.512004 mi
756 Chenery St$36703214942.6 mi
818 Jackson St$295031.514002 mi
9700 Ocean Ave, Unit 2$25003110001.8 mi
10220 Veranda St$37503216973 mi
1135 Dibiase St$25002211901.6 mi
1235 Dibiase St, Unit 35DIBIASE$25002211901.6 mi
1375 Roberts St$2530324.1 mi
1452 Roberts St$29003112554.3 mi
15181 Carlson St$35953216503.9 mi
16157 Wolcott St$28003110923.9 mi
17143 Lane Ave$2850319602.3 mi
181056 Forest Avenue-1056 Forest Ave, Apt 1$2750311.5 mi
19237 Allen Ave, Apt 5$235021.511500.3 mi
20219 Halidon St$35003111004.4 mi
21101 North St, Apt 4$39503216804.2 mi
2242 Savoy St$36003220162.4 mi
23105 Dartmouth-furnished St, Unit 1$37003114003.5 mi
24529 Washington Ave, Apt 3$2495319642.9 mi
2514 Just A Mere Rd$40003114003.6 mi

Projections