REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
82 Farnham Street, Portland, ME 04103
$399,9953 beds • 1 baths • 1200 sqft

This property looks like a bad Long-Term investment with a projected -8.76% first-year return on $83,999 initial cash invested.

Cash On Cash
-8.76%
Cap Rate
4.96%
Rent
$2,750
Signal: Med.
Cashflow
-$613
Financing

Purchase Price  $400k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $83,999
Downpayment  $79,999
Closing costs  $4,000
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,750
Total Expenses  $3,363
Mortgage P&I  $2,129
Property Taxes  $378
Home Insurance  $140
PManagement  $275
CapEx  $138
Vacancy  $165
Maintenance  $138
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1360 Main St, Apt 2$25003112003.2 mi
2143 Lane Ave$2850319600.3 mi
310 Freeman St, Unit 1$26953112004.2 mi
422 Bailey Ave$1750310.4 mi
5167 Woodford St, Apt 2$21753113003.4 mi
6157 Wolcott St$28003110923.6 mi
7105 Mill Ln$28503112005.2 mi
852 Roberts St$29003112554.8 mi
9593 Washington Ave, Unit 2$32003113004.4 mi
1018 Seavey St, Unit 16-2$24103114003.4 mi
11100 Bolton St$280031.512004.3 mi
1210 Franklin St, # 1$27003112655.1 mi
1321 Mayfield St$28003213001.6 mi
1421 Mayfield St, # 2$30003213001.6 mi
151056 Forest Avenue-1056 Forest Ave, Apt 1$2750312.1 mi
16700 Ocean Ave, Unit 2$25003110003.8 mi
17105 Dartmouth-furnished St, Unit 1$37003114004.2 mi
1810 White Birch Ln, Apt 10$38003214001.8 mi
19105 Dartmouth St, Fl 2$28503115004.2 mi
2028 Seavey St$2700313.4 mi
21596 Washington Ave$29953114904.4 mi
2231 Frederic St, Apt 5$23483114055.2 mi
23588 Ocean Ave$12003116003.7 mi
24187-189 Rochester St$1600313.7 mi
2529 Frederic St, Unit A$27503110005.2 mi