REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
70 Luther Street, Portland, ME 04108
$1,250,0004 beds • 4 baths • 3306 sqft

This property looks like a bad Long-Term investment with a projected -24.94% first-year return on $263k initial cash invested.

Cash On Cash
-24.94%
Cap Rate
1.31%
Rent
$3,400
Signal: Low
Cashflow
-$5,455
Financing

Purchase Price  $1250k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $263k
Downpayment  $250k
Closing costs  $12,500
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $3,400
Total Expenses  $8,855
Mortgage P&I  $6,653
Property Taxes  $880
Home Insurance  $438
PManagement  $340
CapEx  $170
Vacancy  $204
Maintenance  $170
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
139 Andrews Ave$590044.536975.3 mi
220 Robinhood Rd$600042.532374.6 mi
3Woodbury St$500042.525003.8 mi
453 Stonybrook Rd$65004550004.2 mi
54 Gould Rd$600042.517503.3 mi
6383 Broadway, # B$60003326354.8 mi
760 Woodland Rd$122514.6 mi
851 Chestnut St, Apt 4$117515.1 mi
99 Just-mere Rd$500032.55.4 mi
1028 Spurwink Ave$30004215005.6 mi
112 Hemlock Hill Rd$380032.522624.8 mi
12132 Marginal Way, Apt 456$31734211685.5 mi
1345 Summit St$29504110583.7 mi
1441 Summit St$42003219003.7 mi
1553 Myrtle St$3000315 mi
16202 High St$360032.516004.2 mi
1722 Hawthorne St, Unit 1$3200315.5 mi
18236 High St$1900315.7 mi
1934 Dyer St$34003216763.9 mi
20Dyer St$34003119003.9 mi
21198 Mussey St$10503216774.4 mi
22101 North St, Apt 4$39503216804.6 mi
23521 Sawyer St$30003215784.5 mi
24424 Preble St$30003213203.6 mi
25220 Veranda St$49503216975.4 mi