REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

122 Gertrude Avenue, Portland, ME 04103

2 beds • 1 baths • 926 sqft

Email

This property looks like a bad Long-Term investment with a projected -11.4% first-year return on $85,890 initial cash invested.

-11.4%

Cash On Cash

4.36%

Cap Rate

0.68

DSCR

$2,490

Rent

-$816

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

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

$2,490

Total Expenses

$3,306

Mortgage P&I

87%

$2,177

Property Taxes

14%

$340

Home Insurance

6%

$143

PManagement

10%

$249

CapEx

5%

$124

Vacancy

6%

$149

Maintenance

5%

$124

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