Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.62% first-year return on $80,962 initial cash invested.
-11.62%
Cash On Cash
4.33%
Cap Rate
$2,090
Rent
-$784
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$386k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,962
Downpayment
20%
$77,107
Closing costs
1%
$3,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,090
Total Expenses
$2,874
Mortgage P&I
99%
$2,070
Property Taxes
6%
$118
Home Insurance
6%
$135
HOA
0%
$9
PManagement
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11211 W Red Maple Dr, Boise, ID 83709 | $1,795 | 3 | 2 | 1224 | 0.6 mi |
876 N Damask Pl, Boise, ID 83713 | $2,200 | 3 | 2 | 1164 | 1 mi |
12124 W Driftwood St, Boise, ID 83713 | $2,095 | 3 | 2 | 1232 | 1.1 mi |
10670 W Irving Ct, Boise, ID 83713 | $2,200 | 3 | 2 | 1201 | 1.5 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