REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
11339 W Marlinwood St, Boise, ID 83713
$389,9003 beds • 2 baths • 1288 sqft

This property looks like a bad Long-Term investment with a projected -15.36% first-year return on $81,879 initial cash invested.

Cash On Cash
-15.36%
Cap Rate
3.44%
Rent
$1,850
Signal: Med.
Cashflow
-$1,048
Financing

Purchase Price  $390k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $81,879
Downpayment  $77,980
Closing costs  $3,899
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,850
Total Expenses  $2,898
Mortgage P&I  $2,075
Property Taxes  $189
Home Insurance  $136
HOA  $18
PManagement  $185
CapEx  $92
Vacancy  $111
Maintenance  $92
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
111286 W Poppy St$19503213400.1 mi
211338 W Marlinwood St$18953213440 mi
311021 W Garverdale Ln, Apt 102$16003213060.6 mi
42800 N Fayette Pl$17953213000.7 mi
510476 W Tidewater Ct$18953212920.9 mi
611069 W Ardyce St$19953213590.6 mi
73269 N Tylerson Ave$19953212731.2 mi
810481 W Ardyce Ct, Unit 10481$18253212481 mi
911727 W Azure Dr$19003212441 mi
1010955 W Halstead Ct$19953213740.5 mi
1111409 W Silverview St$18753212521.1 mi
1211778 W Irving St$19953213441 mi
1311476 W Azure Dr$17953212130.8 mi
1411073 W Garverdale Ln, Apt 104$17503211700.5 mi
1510870 W Hinsdale St$18003213051.7 mi
1611125 W Abram Dr$17953211660.5 mi
1711045 W Garverdale Ln, Apt 101$16953211700.6 mi
182685 N Fastwater Ave, Apt 101$16953212001 mi
199667 W Cascade St$18503212862.1 mi
2010259 W Poppy St$16953212001.1 mi
212389 N Pilgrim Pl$18503212301.5 mi
221040 N Truckee Pl$22003213032 mi
2310935 W Powderhorn St$18953213501.5 mi
242545 N Iris Pl$18003212601.9 mi
2511639 W Ginger Creek Dr$20953212461.7 mi