Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.49% first-year return on $77,490 initial cash invested.
-11.49%
Cash On Cash
3.98%
Cap Rate
0.65
DSCR
$1,940
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,490
Downpayment
20%
$73,800
Closing costs
1%
$3,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,940
Total Expenses
$2,682
Mortgage P&I
96%
$1,868
Property Taxes
9%
$181
Home Insurance
7%
$129
PManagement
10%
$194
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10551 W Glen Ellyn Ct, Boise, ID 83704 | $1,600 | 3 | 1 | 1060 | 0.3 mi |
2874 N Rosedale Ave, Boise, ID 83704 | $2,400 | 3 | 1 | 1092 | 1.6 mi |
9474 W Edna St, Boise, ID 83704 | $1,745 | 3 | 1 | 1000 | 0.9 mi |
10105 W Granger Ave, Boise, ID 83704 | $1,949 | 3 | 1 | 912 | 0.2 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