Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.74% first-year return on $194k initial cash invested.
-20.74%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$3,270
Rent
-$3,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$925k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$194k
Downpayment
20%
$185k
Closing costs
1%
$9,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,270
Total Expenses
$6,628
Mortgage P&I
144%
$4,716
Property Taxes
23%
$737
Home Insurance
10%
$324
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$164
Vacancy
6%
$196
Maintenance
5%
$164
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20 Olde Colony Ln, Cape Elizabeth, ME 04107 | $3,900 | 3 | 2 | 1296 | 3.5 mi |
48 E St, South Portland, ME 04106 | $2,700 | 3 | 3 | 1428 | 3.2 mi |
35 Everett Ave, South Portland, ME 04106 | $3,250 | 3 | 2 | 864 | 2.3 mi |
5 Ocean House Rd, Cape Elizabeth, ME 04107 | $3,350 | 3 | 1 | 1140 | 3.6 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