- Airbnb
- Long-Term
- Mid-Term
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...