REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

25 Dorset Street, Portland, ME 04102

2 beds • 1 baths • 759 sqft

Email

This property looks like a bad Long-Term investment with a projected -13.7% first-year return on $81,039 initial cash invested.

-13.7%

Cash On Cash

3.85%

Cap Rate

$2,160

Rent

-$925

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

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

$2,160

Total Expenses

$3,085

Mortgage P&I

95%

$2,054

Property Taxes

15%

$334

Home Insurance

6%

$135

PManagement

10%

$216

CapEx

5%

$108

Vacancy

6%

$130

Maintenance

5%

$108

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis