Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.3% first-year return on $104k initial cash invested.
-14.3%
Cash On Cash
3.44%
Cap Rate
0.56
DSCR
$2,870
Rent
-$1,239
Cashflow
$28,560
Annual
$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
$2,870
Total Expenses
$4,109
Mortgage P&I
88%
$2,513
Property Taxes
14%
$396
Home Insurance
6%
$173
HOA
10%
$280
PManagement
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
18 Pierce St, Westbrook, ME 04092 | $1,400 | 2 | 2 | 1500 | 2.2 mi |
237 Saco St, Westbrook, ME 04092 | $2,500 | 2 | 2 | 1506 | 2.7 mi |
35 Dibiase St, Portland, ME 04103 | $2,400 | 2 | 2 | 1190 | 1.2 mi |
4 Twin Knolls Ln, # 4, Portland, ME 04102 | $2,524 | 2 | 2.5 | 1076 | 1.9 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