REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

82 Farnham Street, Portland, ME 04103

3 beds • 1 baths • 1200 sqft

Email

This property looks like a bad Long-Term investment with a projected -7.91% first-year return on $83,999 initial cash invested.

-7.91%

Cash On Cash

5.15%

Cap Rate

$2,830

Rent

-$554

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

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

$2,830

Total Expenses

$3,384

Mortgage P&I

75%

$2,129

Property Taxes

13%

$378

Home Insurance

5%

$140

PManagement

10%

$283

CapEx

5%

$142

Vacancy

6%

$170

Maintenance

5%

$142

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis