REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
10389 W Lupine St, Boise, ID 83704
$349,900 • 3 beds • 1 baths • 1040 sqft

This property looks like a bad Long-Term investment with a projected -15.02% first-year return on $73,479 initial cash invested.

Cash On Cash
-15.02%
Cap Rate
3.51%
Rent
$1,600
Signal: Low
Cashflow
-$920
Financing
Purchase Price  $350k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $73,479
Downpayment  $69,980
Closing costs  $3,499
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,600
Total Expenses  $2,520
Mortgage P&I  $1,862
Property Taxes  $120
Home Insurance  $122
PManagement  $160
CapEx  $80
Vacancy  $96
Maintenance  $80
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
110551 W Glen Ellyn Ct$17003110600.3 mi
22125 N Patricia Ave$18753110401 mi
32895 N Caradoc St$16503111250.8 mi
411117 W Race St$19953210441.1 mi
511125 W Race St$17753210441.1 mi
610022 W Garverdale Ln, Apt 201$14453211000.5 mi
710490 W Cory St$17503211130.4 mi
810096 W Garverdale Ln, Apt 102$16003211130.5 mi
910146 W Garverdale Ln, Apt 101$14953211160.4 mi
1010042 W Garverdale Ln, Apt 201$14953211130.5 mi
1110122 W Garverdale Ln, Apt 202$15953211160.5 mi
1210042 W Garverdale Ln, Apt 202$14953211130.5 mi
1310154 W Garverdale Ln, Apt 102$14453211160.5 mi
1410122 W Garverdale Ln, Apt 101$14953211160.5 mi
159967 W Lupine St$17953211150.5 mi
1610042 W Garverdale Ln, Apt 102$12953211130.5 mi
1710034 W Garverdale Ln, Apt 102$15453211160.5 mi
1810022 W Garverdale Ln, Apt 202$15953211160.5 mi
1910022 W Garverdale Ln, Apt 102$15453211160.5 mi
2010034 W Garverdale Ln, Apt 101$13953211160.5 mi
2111073 W Tahiti Ct$17503211240.8 mi
222764 N Fayette Pl$18953211201 mi
2311180 W Ardyce St$17503211241 mi
241001 N Shamrock St$19003113811.5 mi
2510259 W Poppy St$16953212000.2 mi