REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
147 Rowe Avenue, Portland, ME 04102
$475,000 • 4 beds • 1 baths • 1445 sqft

This property looks like a bad Long-Term investment with a projected -11.78% first-year return on $99,750 initial cash invested.

Cash On Cash
-11.78%
Cap Rate
4.27%
Rent
$2,800
Signal: Med.
Cashflow
-$979
Financing
Purchase Price  $475k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $99,750
Downpayment  $95,000
Closing costs  $4,750
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $2,800
Total Expenses  $3,779
Mortgage P&I  $2,528
Property Taxes  $357
Home Insurance  $166
PManagement  $280
CapEx  $140
Vacancy  $168
Maintenance  $140
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
127 Belknap St$332541.517322.1 mi
2240 Park Ave, # 1$40004214503.8 mi
381 Granite St$34954119003.5 mi
481 Granite St, Apt 1$32954119003.5 mi
518 Seavey St, Unit 16-2$24103114002.6 mi
6105 Dartmouth-furnished St, Unit 1$37003114003.3 mi
731 Frederic St, Apt 5$23483114053.4 mi
8105 Dartmouth St, Fl 2$28503115003.3 mi
962 Macarthur Cir E$194513.5 mi
10167 Woodford St, Apt 2$21753113002.8 mi
11183 Prospect Street Prospect St, Unit 183$45004222002.3 mi
12326 Main St, # 1$33503117202.2 mi
13360 Main St, Apt 2$25003112002.4 mi
1417 Partridge Rd$14003215560.9 mi
15157 Wolcott St$28003110921.4 mi
161288 Westbrook St$2800311.4 mi
1752 Roberts St$29003112553.4 mi
1810 Franklin St, # 1$27003112653.7 mi
1910 Freeman St, Unit 1$26953112003.3 mi
20187-189 Rochester St$1600312.3 mi
2128 Seavey St$2700312.5 mi
221056 Forest Avenue-1056 Forest Ave, Apt 1$2750312.9 mi
2362 Macarthur Cir E, # 81$32553214603.6 mi
2462 Macarthur Cir E, # 90$32103214603.6 mi
2556 Chenery St$36703214943.3 mi