Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.87% first-year return on $245k initial cash invested.
-22.87%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$3,210
Rent
-$4,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1169k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$245k
Downpayment
20%
$234k
Closing costs
1%
$11,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,210
Total Expenses
$7,889
Mortgage P&I
182%
$5,850
Property Taxes
25%
$796
Home Insurance
13%
$409
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$193
Maintenance
5%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
220 Veranda St, Portland, ME 04103 | $3,750 | 3 | 2 | 1697 | 3.2 mi |
48 E St, South Portland, ME 04106 | $2,700 | 3 | 3 | 1428 | 3.4 mi |
35 Everett Ave, South Portland, ME 04106 | $3,250 | 3 | 2 | 864 | 2.6 mi |
7 Simonton St, South Portland, ME 04106 | $2,000 | 4 | 2 | 2.4 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