REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

111 E Commonwealth Drive, Portland, ME 04103

3 beds • 1 baths • 1165 sqft

Email

This property looks like a bad Long-Term investment with a projected -9.59% first-year return on $93,240 initial cash invested.

-9.59%

Cash On Cash

4.76%

Cap Rate

0.75

DSCR

$2,880

Rent

-$745

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$444k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$93,240

Downpayment

20%

$88,800

Closing costs

1%

$4,440

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,880

Total Expenses

$3,625

Mortgage P&I

82%

$2,363

Property Taxes

12%

$358

Home Insurance

5%

$155

PManagement

10%

$288

CapEx

5%

$144

Vacancy

6%

$173

Maintenance

5%

$144

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