• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

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 -10.73% first-year return on $83,999 initial cash invested.

Cash On Cash
-10.73%
Cap Rate
4.52%
Rent
$2,562
Cashflow
-$751
Rent Confidence:  High
Annual
$30,744
Median
$2,750
Avg
$2,559
Samples
25
Financing

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

Total  $83,999
Downpayment  20% $79,999
Closing costs  1% $4,000
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,562
Total Expenses  $3,313
Mortgage P&I  83% $2,129
Property Taxes  15% $378
Home Insurance  5% $140
PManagement  10% $256
CapEx  5% $128
Vacancy  6% $154
Maintenance  5% $128
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11375 Forest Ave, # 2$21663111001 mi
2143 Lane Ave$2850319600.3 mi
3219 Halidon St$35003111002.4 mi
4185 Ray St$20653111002.7 mi
522 Bailey Ave$1750310.4 mi
6157 Wolcott St$28003110923.6 mi
752 Roberts St$29003112554.8 mi
818 Seavey St, Unit 16-2$24103114003.4 mi
9100 Bolton St$280031.512004.3 mi
1010 Franklin St, # 1$27003112655.1 mi
1121 Mayfield St$28003213001.6 mi
1221 Mayfield St, # 2$30003213001.6 mi
131056 Forest Avenue-1056 Forest Ave, Apt 1$2750312.1 mi
14700 Ocean Ave, Unit 2$25003110003.8 mi
15105 Dartmouth-furnished St, Unit 1$37003114004.2 mi
1618 Jackson St$295031.514002.8 mi
17204 Hicks St$22002112000.9 mi
18105 Dartmouth St, Fl 2$28503115004.2 mi
1977 William St, # 1$32003212004.3 mi
2031 Frederic St, Apt 5$22543114055.2 mi
21588 Ocean Ave$12003116003.7 mi
22187-189 Rochester St$1600313.7 mi
23529 Washington Ave, Apt 3$2495319644.6 mi
2429 Frederic St, Unit A$27503110005.2 mi
2567 Maggie Ln$17852112501.3 mi

Projections