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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
28 Label Avenue, Portland, ME 04103
$519,0003 beds • 2 baths • 1344 sqft

This property looks like a bad Long-Term investment with a projected -13.77% first-year return on $109k initial cash invested.

Cash On Cash
-13.77%
Cap Rate
3.82%
Rent
$2,834
Cashflow
-$1,251
Rent Confidence:  High
Annual
$34,008
Median
$2,800
Avg
$2,832
Samples
25
Financing

Purchase Price  $519k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $109k
Downpayment  20% $104k
Closing costs  1% $5,190
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,834
Total Expenses  $4,085
Mortgage P&I  97% $2,762
Property Taxes  14% $404
Home Insurance  6% $182
PManagement  10% $283
CapEx  5% $142
Vacancy  6% $170
Maintenance  5% $142
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
121 Mayfield St$28003213001.8 mi
221 Mayfield St, # 2$30003213001.8 mi
3181 Carlson St$35953216501.7 mi
456 Chenery St$36703214943.6 mi
518 Jackson St$295031.514003.2 mi
617 Partridge Rd$14003215563.7 mi
777 William St, # 1$32003212004.4 mi
818 Seavey St, Unit 16-2$24103114003 mi
91375 Forest Ave, # 2$21663111001.4 mi
10100 Bolton St$280031.512004.3 mi
11143 Lane Ave$2850319600.2 mi
1222 Bailey Ave$1750310.8 mi
13219 Halidon St$35003111002 mi
14105 Dartmouth-furnished St, Unit 1$37003114004.3 mi
15220 Veranda St$37503216975.3 mi
1675 Roberts St$2530324.7 mi
1710 Franklin St, # 1$27003112654.6 mi
1831 Frederic St, Apt 5$22543114055.2 mi
1935 Dibiase St$25002211901 mi
2052 Roberts St$29003112554.8 mi
2135 Dibiase St, Unit 35DIBIASE$25002211901 mi
22105 Dartmouth St, Fl 2$28503115004.3 mi
23185 Ray St$20653111003.1 mi
24195 Pleasant Ave, # 195$42003317002.8 mi
251056 Forest Avenue-1056 Forest Ave, Apt 1$2750312.3 mi

Projections