REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

147 Rowe Avenue, Portland, ME 04102

4 beds • 1 baths • 1445 sqft

Email

This property looks like a bad Long-Term investment with a projected -9.03% first-year return on $99,750 initial cash invested.

-9.03%

Cash On Cash

4.88%

Cap Rate

0.76

DSCR

$3,110

Rent

-$751

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$475k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$99,750

Downpayment

20%

$95,000

Closing costs

1%

$4,750

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$3,110

Total Expenses

$3,861

Mortgage P&I

81%

$2,528

Property Taxes

11%

$357

Home Insurance

5%

$166

PManagement

10%

$311

CapEx

5%

$156

Vacancy

6%

$187

Maintenance

5%

$156

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis