Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.92% first-year return on $135k initial cash invested.
-15.92%
Cash On Cash
3.29%
Cap Rate
0.52
DSCR
$3,290
Rent
-$1,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,290
Total Expenses
$5,087
Mortgage P&I
103%
$3,403
Property Taxes
18%
$604
Home Insurance
7%
$226
PManagement
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
73 Newton St, Portland, ME 04103 | $2,933 | 4 | 3 | 1928 | 1.6 mi |
142 Massachusetts Ave, Portland, ME 04102 | $3,400 | 4 | 2 | 1.2 mi | |
1824 Congress St, Portland, ME 04102 | $5,200 | 4 | 3 | 2190 | 2.1 mi |
88 Hastings St, Portland, ME 04102 | $2,860 | 4 | 1 | 1376 | 1.2 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 |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality