REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
25 Dorset Street, Portland, ME 04102
$385,9002 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 PropertyRentBedsBathsSQFTDistance
11375 Forest Ave, # 2$1725218252.4 mi
2942 Washington Ave$2800217503.7 mi
3812 Congress St, Apt 2$2192217504.1 mi
414B Carriage Ln$1895218502.7 mi
5219 Brighton Ave, Apt 3$1800216802.7 mi
6100 Forest Park, # F3$1960217003.3 mi
7100 Forest Park, # F1$1633217003.3 mi
8100 Forest Park, # 4$1860217003.3 mi
9100 Forest Park, # 22F4$1730217003.3 mi
10100 Forest Park, # 35F1$1850217003.3 mi
11100 Forest Park, # 30F1$1586217003.3 mi
12100 Forest Park, # D1-04$1680217003.3 mi
13245 Brighton Ave, Unit 3$2500218862.6 mi
1465 Johansen St$2000217204.1 mi
1550 Austin St, Apt 14$2400218673.2 mi
1634 Knight St, Apt 2$1861216803.6 mi
1727-29 Rosemont Ave$1950211.4 mi
181500 Forest Ave$1650219502.4 mi
191375 Forest Ave, # 4$2264219502.4 mi
20221 Woodford St, Apt 4$1550216002.3 mi
211500 Forest Ave, Apt 1A$1650219502.4 mi
221375 Forest Ave, # 5$2224219502.4 mi
231375 Forest Ave, Apt B05$2224219502.5 mi
24140 North St, Unit 1$2200218404.1 mi
2555 Pitt St, Apt 6$2400219003.2 mi