REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
25 Dorset Street, Portland, ME 04102
$385,900 • 2 beds • 1 baths • 759 sqft
This property looks like a bad Long-Term investment with a projected -16.61% first-year return on $81,039 initial cash invested.
Cash On Cash
-16.61%
Cap Rate
3.19%
Rent
$1,895
Signal: Med.
Cashflow
-$1,122
Financing
Purchase Price $386k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $81,039
Downpayment $77,180
Closing costs $3,859
Rehab $0
Furnishing $0
Cashflow
Total Income $1,895
Total Expenses $3,017
Mortgage P&I $2,054
Property Taxes $334
Home Insurance $135
PManagement $190
CapEx $95
Vacancy $114
Maintenance $95
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1375 Forest Ave, # 2 | $1725 | 2 | 1 | 825 | 2.4 mi |
| 2 | 942 Washington Ave | $2800 | 2 | 1 | 750 | 3.7 mi |
| 3 | 812 Congress St, Apt 2 | $2192 | 2 | 1 | 750 | 4.1 mi |
| 4 | 14B Carriage Ln | $1895 | 2 | 1 | 850 | 2.7 mi |
| 5 | 219 Brighton Ave, Apt 3 | $1800 | 2 | 1 | 680 | 2.7 mi |
| 6 | 100 Forest Park, # F3 | $1960 | 2 | 1 | 700 | 3.3 mi |
| 7 | 100 Forest Park, # F1 | $1633 | 2 | 1 | 700 | 3.3 mi |
| 8 | 100 Forest Park, # 4 | $1860 | 2 | 1 | 700 | 3.3 mi |
| 9 | 100 Forest Park, # 22F4 | $1730 | 2 | 1 | 700 | 3.3 mi |
| 10 | 100 Forest Park, # 35F1 | $1850 | 2 | 1 | 700 | 3.3 mi |
| 11 | 100 Forest Park, # 30F1 | $1586 | 2 | 1 | 700 | 3.3 mi |
| 12 | 100 Forest Park, # D1-04 | $1680 | 2 | 1 | 700 | 3.3 mi |
| 13 | 245 Brighton Ave, Unit 3 | $2500 | 2 | 1 | 886 | 2.6 mi |
| 14 | 65 Johansen St | $2000 | 2 | 1 | 720 | 4.1 mi |
| 15 | 50 Austin St, Apt 14 | $2400 | 2 | 1 | 867 | 3.2 mi |
| 16 | 34 Knight St, Apt 2 | $1861 | 2 | 1 | 680 | 3.6 mi |
| 17 | 27-29 Rosemont Ave | $1950 | 2 | 1 | 1.4 mi | |
| 18 | 1500 Forest Ave | $1650 | 2 | 1 | 950 | 2.4 mi |
| 19 | 1375 Forest Ave, # 4 | $2264 | 2 | 1 | 950 | 2.4 mi |
| 20 | 221 Woodford St, Apt 4 | $1550 | 2 | 1 | 600 | 2.3 mi |
| 21 | 1500 Forest Ave, Apt 1A | $1650 | 2 | 1 | 950 | 2.4 mi |
| 22 | 1375 Forest Ave, # 5 | $2224 | 2 | 1 | 950 | 2.4 mi |
| 23 | 1375 Forest Ave, Apt B05 | $2224 | 2 | 1 | 950 | 2.5 mi |
| 24 | 140 North St, Unit 1 | $2200 | 2 | 1 | 840 | 4.1 mi |
| 25 | 55 Pitt St, Apt 6 | $2400 | 2 | 1 | 900 | 3.2 mi |