Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $75,579 initial cash invested.
-19.45%
Cash On Cash
2.6%
Cap Rate
$1,450
Rent
-$1,225
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,579
Downpayment
20%
$71,980
Closing costs
1%
$3,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$2,675
Mortgage P&I
133%
$1,932
Property Taxes
17%
$241
Home Insurance
9%
$126
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1616 W Olympia Dr, Boise, ID 83705 | $1,300 | 2 | 1 | 784 | 1.1 mi |
3647 S Constitution Way, Boise, ID 83706 | $1,195 | 2 | 1 | 800 | 1 mi |
1612 S Londoner Ave, Boise, ID 83706 | $1,650 | 2 | 1 | 750 | 0.9 mi |
3252 S Law Ave, Boise, ID 83706 | $1,396 | 2 | 1 | 820 | 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