Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.99% first-year return on $99,750 initial cash invested.
-13.99%
Cash On Cash
3.85%
Cap Rate
$2,580
Rent
-$1,163
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$475k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$99,750
Downpayment
20%
$95,000
Closing costs
1%
$4,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$3,743
Mortgage P&I
99%
$2,556
Property Taxes
14%
$350
Home Insurance
6%
$166
PManagement
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
35 Dibiase St, Portland, ME 04103 | $2,500 | 2 | 2 | 1190 | 1.4 mi |
35 Dibiase St, Unit 35DIBIASE, Portland, ME 04103 | $2,500 | 2 | 2 | 1190 | 1.4 mi |
75 Chestnut St, Unit 302, Portland, ME 04101 | $3,400 | 2 | 2 | 1150 | 2.2 mi |
91 Washburn Ave, Portland, ME 04102 | $2,000 | 2 | 1 | 1200 | 1.5 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