REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

626 Washington Avenue, Portland, ME 04103

3 beds • 2 baths • 1652 sqft

Email

This property looks like a bad Long-Term investment with a projected -9.02% first-year return on $105k initial cash invested.

-9.02%

Cash On Cash

4.58%

Cap Rate

0.75

DSCR

$3,180

Rent

-$788

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$499k

Downpayment

20.0%

Interest Rate

6.5%

Mortgage Duration

30yr.

Cash To Invest

Total

$105k

Downpayment

20%

$99,800

Closing costs

1%

$4,990

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$3,180

Total Expenses

$3,968

Mortgage P&I

80%

$2,534

Property Taxes

14%

$432

Home Insurance

6%

$175

PManagement

10%

$318

CapEx

5%

$159

Vacancy

6%

$191

Maintenance

5%

$159

Other

0%

$0

Google Maps with comparables properties is loading...

Comparable Property

Rent

Beds

Baths

SQFT

Distance

220 Veranda St, Portland, ME 04103

$4,750

3

2

1697

0.6 mi

45 Read St, Portland, ME 04103

$3,800

3

2

1564

0.9 mi

12 Avon Rd, Falmouth, ME 04105

$5,500

3

2

1800

1.6 mi

862 Washington Ave, Portland, ME 04103

$3,350

3

2

1177

0.6 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

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis