Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.01% first-year return on $157k initial cash invested.
-18.01%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$2,700
Rent
-$2,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$750k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$150k
Closing costs
1%
$7,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,700
Total Expenses
$5,064
Mortgage P&I
135%
$3,652
Property Taxes
17%
$448
Home Insurance
10%
$262
HOA
0%
$0
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1508 S Colorado Ave, Boise, ID 83706 | $2,500 | 3 | 3 | 1689 | 1.3 mi |
1620 S Colorado Ave, Boise, ID 83706 | $2,400 | 3 | 3 | 1566 | 1.4 mi |
1417 E Franklin St, Boise, ID 83712 | $3,475 | 3 | 3 | 1917 | 0.3 mi |
832 E Riverpark Ln, Boise, ID 83706 | $2,750 | 3 | 2.5 | 1696 | 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