Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.14% first-year return on $110k initial cash invested.
-16.14%
Cash On Cash
3.14%
Cap Rate
0.5
DSCR
$2,410
Rent
-$1,483
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$3,893
Mortgage P&I
114%
$2,736
Property Taxes
14%
$347
Home Insurance
8%
$184
PManagement
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
523 Washington Ave, # 525-2, Portland, ME 04103 | $2,495 | 2 | 1 | 991 | 1.5 mi |
93 Ledgewood Dr, Falmouth, ME 04105 | $2,200 | 2 | 1 | 850 | 1.1 mi |
245 Brighton Ave, Unit 3, Portland, ME 04102 | $2,500 | 2 | 1 | 886 | 2 mi |
305 Brook St, Westbrook, ME 04092 | $1,995 | 2 | 1 | 900 | 2.7 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