REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
10331 W Utahna Rd, Boise, ID 83714
$542,7004 beds • 3 baths • 1405 sqft

This property looks like a bad Long-Term investment with a projected -14.75% first-year return on $114k initial cash invested.

Cash On Cash
-14.75%
Cap Rate
3.55%
Rent
$2,350
Signal: Med.
Cashflow
-$1,401
Financing

Purchase Price  $543k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $114k
Downpayment  $109k
Closing costs  $5,427
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,350
Total Expenses  $3,751
Mortgage P&I  $2,888
Property Taxes  $251
Home Insurance  $0
PManagement  $235
CapEx  $118
Vacancy  $141
Maintenance  $118
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18093 W Elm Brook St$21994214610.5 mi
27890 W Powell St$2350430.5 mi
38077 N Sundial Way$245042.520110.2 mi
42164 E Celia Ct$1950433.1 mi
5232 S Silverwood Way$2095433.2 mi
61024 S Eagle Rock Pl$24004216122.4 mi
78873 W Hepburn Ln$239542.520031.4 mi
8439 S Wooddale Ave$25004321002.5 mi
97894 W Whittaker St$1995420.8 mi
108617 W Pocono St, Unit E102$20003314970.8 mi
1135 N Wooddale Ave$28454321922.7 mi
122571 E Bridgecreek Dr$21004217042.5 mi
132506 E Timberland Dr$24954322932.5 mi
141948 E Laurelwood Dr$19754216403.1 mi
15427 S Silver Bow Ave$23754323302.7 mi
168448 W Limelight St$14100.9 mi
172473 E Clackamas Ct$239542.520542.7 mi
182438 E Clackamas Ct$239542.520542.7 mi
198559 W Pocono St, Unit D101$210032.514690.8 mi
208559 W Pocono St$205032.514690.9 mi
215453 N Sunderland Dr$24954323353.4 mi
222647 E Bonita Hills St$230042.521532.7 mi
231971 E Cypress Point Dr$25754322833.8 mi
247570 W State St$12701.7 mi
257965 W Rygate Ct$23953214350.5 mi