REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
130 Walton Street, Portland, ME 04103
$299,000 • 3 beds • 1 baths • 1416 sqft
This property looks like a bad Long-Term investment with a projected -0.57% first-year return on $62,790 initial cash invested.
Cash On Cash
-0.57%
Cap Rate
6.83%
Rent
$2,800
Signal: Med.
Cashflow
-$30
Financing
Purchase Price $299k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $62,790
Downpayment $59,800
Closing costs $2,990
Rehab $0
Furnishing $0
Cashflow
Total Income $2,800
Total Expenses $2,830
Mortgage P&I $1,591
Property Taxes $406
Home Insurance $105
PManagement $280
CapEx $140
Vacancy $168
Maintenance $140
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 105 Dartmouth-furnished St, Unit 1 | $3700 | 3 | 1 | 1400 | 1.5 mi |
| 2 | 167 Woodford St, Apt 2 | $2175 | 3 | 1 | 1300 | 0.9 mi |
| 3 | 105 Dartmouth St, Fl 2 | $2850 | 3 | 1 | 1500 | 1.5 mi |
| 4 | 596 Washington Ave | $2995 | 3 | 1 | 1490 | 2.1 mi |
| 5 | 31 Frederic St, Apt 5 | $2348 | 3 | 1 | 1405 | 2.9 mi |
| 6 | 593 Washington Ave, Unit 2 | $3200 | 3 | 1 | 1300 | 2.1 mi |
| 7 | 588 Ocean Ave | $1200 | 3 | 1 | 1600 | 1.8 mi |
| 8 | 10 Freeman St, Unit 1 | $2695 | 3 | 1 | 1200 | 1.5 mi |
| 9 | 52 Roberts St | $2900 | 3 | 1 | 1255 | 2.3 mi |
| 10 | 1056 Forest Avenue-1056 Forest Ave, Apt 1 | $2750 | 3 | 1 | 0.6 mi | |
| 11 | 56 Chenery St | $3670 | 3 | 2 | 1494 | 0.7 mi |
| 12 | 10 White Birch Ln, Apt 10 | $3800 | 3 | 2 | 1400 | 1.9 mi |
| 13 | 21 Mayfield St, # 2 | $3000 | 3 | 2 | 1300 | 1.1 mi |
| 14 | 21 Mayfield St | $2800 | 3 | 2 | 1300 | 1.1 mi |
| 15 | 157 Wolcott St | $2800 | 3 | 1 | 1092 | 2.2 mi |
| 16 | 100 Bolton St | $2800 | 3 | 1.5 | 1200 | 2 mi |
| 17 | 22 Hawthorne St, Unit 1 | $3200 | 3 | 1 | 2.7 mi | |
| 18 | 700 Ocean Ave, Unit 2 | $2500 | 3 | 1 | 1000 | 2.1 mi |
| 19 | 27 Frederic St, Unit A | $2500 | 3 | 1 | 2.9 mi | |
| 20 | 51 Frederic St, Unit 2 | $2895 | 3 | 1 | 2.9 mi | |
| 21 | 236 High St | $1900 | 3 | 1 | 2.9 mi | |
| 22 | 53 Myrtle St | $3000 | 3 | 1 | 3 mi | |
| 23 | 22 Bailey Ave | $1750 | 3 | 1 | 3 mi | |
| 24 | 32 Concord St | $3050 | 3 | 2 | 1776 | 0.7 mi |
| 25 | 29 Frederic St, Unit A | $2750 | 3 | 1 | 1000 | 2.9 mi |