REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
11339 W Marlinwood St, Boise, ID 83713
$389,900 • 3 beds • 2 baths • 1288 sqft

This property looks like a bad Long-Term investment with a projected -15.18% first-year return on $81,879 initial cash invested.

Cash On Cash
-15.18%
Cap Rate
3.48%
Rent
$1,867
Cashflow
-$1,036
Rent Confidence:  High
Annual
$22,404
Median
$1,850
Avg
$1,866
Samples
25
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  $1,867
Total Expenses  $2,903
Mortgage P&I  $2,075
Property Taxes  $189
Home Insurance  $136
HOA  $18
PManagement  $187
CapEx  $93
Vacancy  $112
Maintenance  $93
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
111283 W Glen Ellyn Dr$23003213000.2 mi
210865 W Bumblebee Dr$18953213000.5 mi
311286 W Poppy St$19503213400.1 mi
411021 W Garverdale Ln, Apt 102$15503213060.6 mi
52800 N Fayette Pl$17953213000.7 mi
610476 W Tidewater Ct$18953212920.9 mi
711498 W Irving St$22003212840.9 mi
811069 W Ardyce St$19953213590.6 mi
93269 N Tylerson Ave$19953212731.2 mi
1011727 W Azure Dr$19503212441 mi
1110481 W Ardyce Ct, Unit 10481$18253212481 mi
1211778 W Irving St$19953213441 mi
131255 N Jullion Ave$21503213031.6 mi
1411073 W Garverdale Ln, Apt 104$17503211700.5 mi
1510870 W Hinsdale St$18003213051.7 mi
1611125 W Abram Dr$17953211660.5 mi
1710970 W Garverdale Ln, Apt 102$13953211700.6 mi
1811045 W Garverdale Ln, Apt 101$16953211700.6 mi
192685 N Fastwater Ave, Apt 101$16953212001 mi
202549 N Bali Dr$15953211520.5 mi
2110259 W Poppy St$16953212001.1 mi
222389 N Pilgrim Pl$18503212301.5 mi
231040 N Truckee Pl$22003213032 mi
2410935 W Powderhorn St$18953213501.5 mi
252545 N Iris Pl$18003212601.9 mi