Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.7% first-year return on $62,790 initial cash invested.
-5.7%
Cash On Cash
4.98%
Cap Rate
0.87
DSCR
$2,220
Rent
-$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,790
Downpayment
20%
$59,800
Closing costs
1%
$2,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,220
Total Expenses
$2,518
Mortgage P&I
64%
$1,429
Property Taxes
18%
$407
Home Insurance
5%
$105
PManagement
10%
$222
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
245 Brighton Ave, Unit 3, Portland, ME 04102 | $2,500 | 2 | 1 | 886 | 2.8 mi |
7 Twin Falls Dr, Apt 3, Westbrook, ME 04092 | $2,050 | 2 | 1 | 900 | 3.4 mi |
1042 Bridgton Rd, Apt 7, Westbrook, ME 04092 | $2,200 | 2 | 1 | 750 | 2.9 mi |
523 Washington Ave, # 525-2, Portland, ME 04103 | $2,495 | 2 | 1 | 991 | 3.1 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