Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.95% first-year return on $119k initial cash invested.
-12.95%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$3,210
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$119k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,210
Total Expenses
$4,499
Mortgage P&I
90%
$2,889
Property Taxes
18%
$577
Home Insurance
6%
$199
PManagement
10%
$321
CapEx
5%
$160
Vacancy
6%
$193
Maintenance
5%
$160
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
75 Chestnut St, Portland, ME 04101 | $3,400 | 2 | 2 | 1150 | 0.7 mi |
75 Chestnut St, Unit 302, Portland, ME 04101 | $3,400 | 2 | 2 | 1150 | 0.7 mi |
180 High St, Apt 40, Portland, ME 04101 | $2,300 | 2 | 1 | 1115 | 0.3 mi |
301 Brackett St, Apt 2, Portland, ME 04102 | $1,800 | 2 | 1 | 1050 | 0.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality