REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

16 Beaumont Street, Portland, ME 04103

3 beds • 2 baths • 1344 sqft

Email

This property looks like a bad Long-Term investment with a projected -13.89% first-year return on $121k initial cash invested.

-13.89%

Cash On Cash

3.78%

Cap Rate

$2,970

Rent

-$1,398

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$575k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$121k

Downpayment

20%

$115k

Closing costs

1%

$5,750

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,970

Total Expenses

$4,368

Mortgage P&I

103%

$3,060

Property Taxes

11%

$336

Home Insurance

7%

$201

PManagement

10%

$297

CapEx

5%

$148

Vacancy

6%

$178

Maintenance

5%

$148

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