REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
1404 S Newell St, Boise, ID 83705
$389,000 • 2 beds • 1 baths • 788 sqft

This property looks like a bad Long-Term investment with a projected -19.86% first-year return on $81,690 initial cash invested.

Cash On Cash
-19.86%
Cap Rate
2.42%
Rent
$1,295
Signal: High
Cashflow
-$1,352
Financing
Purchase Price  $389k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $81,690
Downpayment  $77,800
Closing costs  $3,890
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,295
Total Expenses  $2,647
Mortgage P&I  $2,070
Property Taxes  $103
Home Insurance  $136
PManagement  $130
CapEx  $65
Vacancy  $78
Maintenance  $65
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11410 S Newell St$2200218000 mi
21540 S Wardle St, Unit 1540$1250218000.6 mi
34213 W Clark St$1950217540.4 mi
43805 W Grover St$1595217841.2 mi
53803 W Grover St$1295217841.2 mi
61721 S Pacific St$1595217681 mi
75222 W Kootenai St$1395218250.7 mi
81206 S Owyhee St, Unit C$1495218001.3 mi
9222 S Jackson St$1195218001.4 mi
105904 W Camas Ln$1195217681.4 mi
115935 W Camas Ln$1195217681.4 mi
125939 W Camas Ln$1195217681.4 mi
135908 W Camas Ln$1195217681.4 mi
145938 W Camas Ln$1095217681.4 mi
155994 W Camas Ln$1195217681.4 mi
165954 W Camas Ln$1145217681.4 mi
173014 W Cassia St, Unit 730$1575218051.7 mi
184350 W Rose Hill Ct$1545218361.1 mi
191173 S Hilton St$1250218710.7 mi
203326 W Nez Perce St, Apt 4$1425218311.3 mi
211689 S Phillippi St$1395218620.9 mi
221810 S Barlow Ln$1400218321.4 mi
231142 S Pond St$1295219120.3 mi
241656 S Barlow Ln, Apt 101$1095218501.3 mi
251656 S Barlow Ln, Apt 104$1145218501.3 mi