REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

210 Summit Street, Portland, ME 04103

3 beds • 1 baths • 1408 sqft

Email

This property looks like a bad Long-Term investment with a projected -3.25% first-year return on $88,200 initial cash invested.

-3.25%

Cash On Cash

6.19%

Cap Rate

0.97

DSCR

$3,390

Rent

-$239

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$420k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$88,200

Downpayment

20%

$84,000

Closing costs

1%

$4,200

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$3,390

Total Expenses

$3,629

Mortgage P&I

66%

$2,235

Property Taxes

11%

$365

Home Insurance

4%

$147

PManagement

10%

$339

CapEx

5%

$170

Vacancy

6%

$203

Maintenance

5%

$170

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