Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.67% first-year return on $259k initial cash invested.
-25.67%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$3,230
Rent
-$5,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1231k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$259k
Downpayment
20%
$246k
Closing costs
1%
$12,313
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$8,762
Mortgage P&I
188%
$6,080
Property Taxes
43%
$1,395
Home Insurance
14%
$446
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1824 Congress St, Portland, ME 04102 | $3,950 | 4 | 3 | 2190 | 0.2 mi |
53 Southeast Rd, South Portland, ME 04106 | $3,500 | 4 | 2 | 1770 | 2.6 mi |
1909 Congress St, Portland, ME 04102 | $4,500 | 3 | 2 | 2245 | 0.3 mi |
41 Beacon St, Portland, ME 04103 | $3,500 | 3 | 1 | 2500 | 1.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality