Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.29% first-year return on $104k initial cash invested.
-10.29%
Cash On Cash
4.3%
Cap Rate
$3,050
Rent
-$891
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,050
Total Expenses
$3,941
Mortgage P&I
82%
$2,513
Property Taxes
15%
$463
Home Insurance
6%
$173
PManagement
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
220 Veranda St, Portland, ME 04103 | $4,750 | 3 | 2 | 1697 | 1.5 mi |
56 Chenery St, Portland, ME 04103 | $3,670 | 3 | 2 | 1494 | 1.5 mi |
862 Washington Ave, Portland, ME 04103 | $3,350 | 3 | 2 | 1177 | 0.7 mi |
18 Jackson St, Portland, ME 04103 | $2,950 | 3 | 1.5 | 1400 | 1.4 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality