• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -14.73% first-year return on $81,039 initial cash invested.

Cash On Cash
-14.73%
Cap Rate
3.61%
Rent
$2,064
Cashflow
-$995
Rent Confidence:  High
Annual
$24,768
Median
$1,988
Avg
$2,064
Samples
25
Financing

Purchase Price  $386k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $81,039
Downpayment  20% $77,180
Closing costs  1% $3,859
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,064
Total Expenses  $3,059
Mortgage P&I  100% $2,054
Property Taxes  16% $334
Home Insurance  7% $135
PManagement  10% $206
CapEx  5% $103
Vacancy  6% $124
Maintenance  5% $103
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1183 Frances St, Unit 1$2300217602.4 mi
21375 Forest Ave, # 5$1616218252.4 mi
3942 Washington Ave$2800217503.7 mi
4812 Congress St, Apt 2$2192217504.1 mi
514B Carriage Ln$1895218502.7 mi
6100 Forest Park, # 2$1713217003.3 mi
7100 Forest Park, # F4$1777217003.3 mi
8100 Forest Park, # F1$1988217003.3 mi
9100 Forest Park, # F3$1960217003.3 mi
10100 Forest Park, # 4$1860217003.3 mi
11245 Brighton Ave, Unit 3$2500218862.6 mi
1265 Johansen St$2050217204.2 mi
1361 Johansen St$1870217204.2 mi
1450 Austin St, Apt 14$2400218673.2 mi
1510 Beacon St, # 6$2600219202.6 mi
1634 Knight St, Apt 2$1861216803.6 mi
1727-29 Rosemont Ave$1950211.4 mi
1857 Glenridge Dr$225021.59460.8 mi
191500 Forest Ave$1595219502.4 mi
20221 Woodford St, Apt 4$1550216002.3 mi
211500 Forest Ave, Apt 1A$1650219502.4 mi
221375 Forest Ave, Apt B05$2224219502.5 mi
23140 North St, Unit 1$2200218404.1 mi
2455 Pitt St, Apt 6$2400219003.2 mi
25630 Main St, Apt 203$2400219003.3 mi

Projections