REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
111 E Commonwealth Drive, Portland, ME 04103
$444,0003 beds • 1 baths • 1165 sqft

This property looks like a bad Long-Term investment with a projected -11.3% first-year return on $93,240 initial cash invested.

Cash On Cash
-11.3%
Cap Rate
4.38%
Rent
$2,700
Signal: Med.
Cashflow
-$878
Financing

Purchase Price  $444k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $93,240
Downpayment  $88,800
Closing costs  $4,440
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,700
Total Expenses  $3,578
Mortgage P&I  $2,363
Property Taxes  $358
Home Insurance  $155
PManagement  $270
CapEx  $135
Vacancy  $162
Maintenance  $135
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1143 Lane Ave$2850319600.6 mi
229 Ocean Ave, Unit 1$24003111002.9 mi
3360 Main St, Apt 2$25003112003.4 mi
410 Freeman St, Unit 1$26953112003.7 mi
5157 Wolcott St$28003110923.2 mi
6167 Woodford St, Apt 2$21753113003 mi
722 Bailey Ave$1750310.8 mi
852 Roberts St$29003112554.3 mi
91056 Forest Avenue-1056 Forest Ave, Apt 1$2750311.6 mi
10700 Ocean Ave, Unit 2$25003110003.3 mi
11593 Washington Ave, Unit 2$32003113003.9 mi
1221 Mayfield St$28003213001.1 mi
1321 Mayfield St, # 2$30003213001.1 mi
1450 Read St$24753115002.5 mi
1518 Seavey St, Unit 16-2$24103114003.6 mi
1629 Frederic St, Unit A$27503110004.8 mi
17105 Dartmouth St, Fl 2$28503115003.7 mi
1810 White Birch Ln, Apt 10$38003214001.5 mi
19596 Washington Ave$29953114903.9 mi
2031 Frederic St, Apt 5$25203114054.8 mi
21588 Ocean Ave$12003116003.2 mi
2228 Seavey St$2700313.6 mi
23187-189 Rochester St$1600313.9 mi
241288 Westbrook St$2800314 mi
2567 Maggie Ln$17852112500.8 mi