REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

12 Dibiase Street, Portland, ME 04103

3 beds • 2 baths • 1465 sqft

Email

This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $109k initial cash invested.

-12.78%

Cash On Cash

4.04%

Cap Rate

$2,930

Rent

-$1,163

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$520k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$109k

Downpayment

20%

$104k

Closing costs

1%

$5,200

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,930

Total Expenses

$4,093

Mortgage P&I

94%

$2,768

Property Taxes

13%

$382

Home Insurance

6%

$182

PManagement

10%

$293

CapEx

5%

$146

Vacancy

6%

$176

Maintenance

5%

$146

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