REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
146 Tucker Avenue, Portland, ME 04103
$740,000 • 4 beds • 4 baths • 2989 sqft
This property looks like a bad Long-Term investment with a projected -17.83% first-year return on $155k initial cash invested.
Cash On Cash
-17.83%
Cap Rate
2.91%
Rent
$3,300
Signal: Med.
Cashflow
-$2,309
Financing
Purchase Price $740k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $155k
Downpayment $148k
Closing costs $7,400
Rehab $0
Furnishing $0
Cashflow
Total Income $3,300
Total Expenses $5,609
Mortgage P&I $3,939
Property Taxes $553
Home Insurance $259
PManagement $330
CapEx $165
Vacancy $198
Maintenance $165
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 18 Falmouth Rd | $5250 | 4 | 3 | 2380 | 6 mi |
| 2 | 167 Gray Rd, Unit House | $2800 | 4 | 2.5 | 2200 | 5 mi |
| 3 | 167 Gray Rd | $3200 | 4 | 2.5 | 2100 | 5 mi |
| 4 | 183 Prospect Street Prospect St, Unit 183 | $4500 | 4 | 2 | 2200 | 4.3 mi |
| 5 | 19 Brookside Dr | $3300 | 3 | 2.5 | 2300 | 3.2 mi |
| 6 | 22 Bailey Ave | $1750 | 3 | 1 | 0.5 mi | |
| 7 | 27 Belknap St | $3325 | 4 | 1.5 | 1732 | 4.1 mi |
| 8 | 56 Saint Jude St | $3800 | 4 | 2 | 1463 | 4.4 mi |
| 9 | 609 Ocean Ave, Apt 3 | $1095 | 1 | 4 mi | ||
| 10 | 81 Granite St | $3495 | 4 | 1 | 1900 | 5.6 mi |
| 11 | 81 Granite St, Apt 1 | $3295 | 4 | 1 | 1900 | 5.6 mi |
| 12 | 195 Pleasant Ave, # 195 | $4200 | 3 | 3 | 1700 | 3.5 mi |
| 13 | 240 Park Ave, # 1 | $4000 | 4 | 2 | 1450 | 6 mi |
| 14 | 9 Just-mere Rd | $5000 | 3 | 2.5 | 5.6 mi | |
| 15 | 1056 Forest Avenue-1056 Forest Ave, Apt 1 | $2750 | 3 | 1 | 2.7 mi | |
| 16 | 107 Oakdale St | $3300 | 3 | 2 | 2300 | 4.9 mi |
| 17 | 181 Carlson St | $3595 | 3 | 2 | 1650 | 1.9 mi |
| 18 | 132 Marginal Way, Apt 456 | $3173 | 4 | 2 | 1168 | 5.9 mi |
| 19 | 75 Roberts St | $2530 | 3 | 2 | 5.4 mi | |
| 20 | 28 Seavey St | $2700 | 3 | 1 | 4 mi | |
| 21 | 42 Savoy St | $3600 | 3 | 2 | 2016 | 4.5 mi |
| 22 | 305 Deering Ave, # 1 | $2800 | 3 | 2 | 2100 | 5.1 mi |
| 23 | 187-189 Rochester St | $1600 | 3 | 1 | 4.4 mi | |
| 24 | 10 White Birch Ln, Apt 10 | $3800 | 3 | 2 | 1400 | 1.9 mi |
| 25 | 89 King St | $2800 | 3 | 1 | 4.8 mi |