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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
305 Palmer Avenue, Portland, ME 04103
$625,0004 beds • 3 baths • 1740 sqft

This property looks like a bad Long-Term investment with a projected -14.18% first-year return on $131k initial cash invested.

Cash On Cash
-14.18%
Cap Rate
3.73%
Rent
$3,330
Cashflow
-$1,551
Financing

Purchase Price  $625k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $131k
Downpayment  20% $125k
Closing costs  1% $6,250
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $3,330
Total Expenses  $4,881
Mortgage P&I  100% $3,327
Property Taxes  14% $470
Home Insurance  7% $219
PManagement  10% $333
CapEx  5% $166
Vacancy  6% $200
Maintenance  5% $166
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections