Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16% first-year return on $83,979 initial cash invested.
-16%
Cash On Cash
3.09%
Cap Rate
0.5
DSCR
$1,620
Rent
-$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,979
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,620
Total Expenses
$2,740
Mortgage P&I
128%
$2,069
Property Taxes
7%
$110
Home Insurance
9%
$140
PManagement
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2415 W Ona St, Boise, ID 83705 | $2,000 | 2 | 2 | 1012 | 0.6 mi |
1818 S Arcadia St, # B, Boise, ID 83705 | $1,495 | 2 | 2 | 1050 | 0.2 mi |
4843 W Targee St, Boise, ID 83705 | $1,550 | 2 | 2 | 954 | 0.9 mi |
4653 W Pasadena Ln, Apt 201, Boise, ID 83705 | $1,301 | 2 | 2 | 925 | 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