Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.3% first-year return on $78,813 initial cash invested.
-11.3%
Cash On Cash
4.04%
Cap Rate
$1,960
Rent
-$742
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,813
Downpayment
20%
$75,060
Closing costs
1%
$3,753
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$2,702
Mortgage P&I
97%
$1,906
Property Taxes
9%
$172
Home Insurance
5%
$94
HOA
1%
$20
PManagement
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11617 W Halstead Ave, Boise, ID 83713 | $2,250 | 3 | 2 | 1125 | 0.6 mi |
11117 W Race St, Boise, ID 83713 | $1,895 | 3 | 2 | 1044 | 1.2 mi |
9954 W Lupine St, Boise, ID 83704 | $1,750 | 3 | 2 | 1135 | 0.8 mi |
10670 W Irving Ct, Boise, ID 83713 | $2,200 | 3 | 2 | 1201 | 0.1 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