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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
122 Gertrude Avenue, Portland, ME 04103
$409,0002 beds • 1 baths • 926 sqft

This property looks like a bad Long-Term investment with a projected -13.89% first-year return on $85,890 initial cash invested.

Cash On Cash
-13.89%
Cap Rate
3.8%
Rent
$2,250
Cashflow
-$994
Financing

Purchase Price  $409k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $85,890
Downpayment  20% $81,800
Closing costs  1% $4,090
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,250
Total Expenses  $3,244
Mortgage P&I  97% $2,177
Property Taxes  15% $340
Home Insurance  6% $143
PManagement  10% $225
CapEx  5% $112
Vacancy  6% $135
Maintenance  5% $112
Other  0% $0
Google Maps with the subject property comparables is loading...