Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.88% first-year return on $116k initial cash invested.
-12.88%
Cash On Cash
3.75%
Cap Rate
0.61
DSCR
$2,950
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,950 income − $4,190 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,950
Total Expenses
$4,190
Mortgage P&I
95%
$2,811
Property Taxes
14%
$419
Home Insurance
7%
$192
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
29 Malilly Rd, Portland, ME 04103 | $3,395 | 3 | 1 | 1176 | 0.1 mi |
16 Hillcrest W, Portland, ME 04103 | $2,200 | 3 | 1 | 1211 | 1.7 mi |
32 Belfield St, Portland, ME 04103 | $2,850 | 3 | 1 | 1382 | 1.9 mi |
310 Presumpscot St, Portland, ME 04103 | $2,850 | 3 | 1.5 | 1167 | 0.9 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