• 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 -13.23% first-year return on $109k initial cash invested.

Cash On Cash
-13.23%
Cap Rate
3.94%
Rent
$2,900
Cashflow
-$1,202
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  $2,900
Total Expenses  $4,102
Mortgage P&I  95% $2,762
Property Taxes  14% $404
Home Insurance  6% $182
PManagement  10% $290
CapEx  5% $145
Vacancy  6% $174
Maintenance  5% $145
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections