Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.78% first-year return on $269k initial cash invested.
-24.78%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$3,220
Rent
-$5,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1280k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$269k
Downpayment
20%
$256k
Closing costs
1%
$12,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,220
Total Expenses
$8,771
Mortgage P&I
199%
$6,406
Property Taxes
34%
$1,080
Home Insurance
14%
$448
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
41 Beacon St, Portland, ME 04103 | $3,500 | 3 | 1 | 2500 | 0.7 mi |
1909 Congress St, Portland, ME 04102 | $4,500 | 3 | 2 | 2245 | 1 mi |
32 Belfield St, Portland, ME 04103 | $2,850 | 3 | 1 | 1382 | 0.6 mi |
1824 Congress St, Portland, ME 04102 | $3,950 | 4 | 3 | 2190 | 0.8 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