REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
2563 S New Haven Ln, Boise, ID 83716
$03 beds • 3 baths • 2231 sqft

This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.

Cash On Cash
999%
Cap Rate
999%
Rent
$2,700
Signal: Med.
Cashflow
$1,768
Financing

Purchase Price  $0
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $0
Downpayment  $0
Closing costs  $0
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,700
Total Expenses  $932
Property Taxes  $155
Home Insurance  $0
HOA  $75
PManagement  $270
CapEx  $135
Vacancy  $162
Maintenance  $135
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
13803 E Parkcenter Blvd$25993322020.5 mi
23828 E Parkcenter Blvd$26503320930.5 mi
34033 E Parkcenter Blvd$26503320480.7 mi
43602 E Parkcenter Blvd$290032.522840.3 mi
53273 S Yorktown Ln$33503323871.5 mi
63314 E Exacta Ln$28753319040.5 mi
73310 E Trifecta Ln$27003319040.6 mi
83233 E Thoroughbred Ln$24953319020.6 mi
93342 E Trifecta Ln$24003319040.6 mi
103010 E Starview Dr$284532.521630.8 mi
112780 S Perrault Way$33003327150.3 mi
123857 S Eckert Rd$40003325071.7 mi
132046 S Coloma Way$259532.520830.8 mi
143973 E Parkcenter Blvd$350032.520430.6 mi
153741 E Parkcenter Blvd$31503328280.4 mi
163299 E Front Runner Ln$300032.520090.7 mi
173335 E Exacta Ln$24003317500.6 mi
183234 E Front Runner Ln$21953317500.6 mi
193011 S Trailwood Way$26953422880.6 mi
204314 E Parkcenter Blvd$309532.520101 mi
212784 S Trailwood Way$249532.525730.5 mi
224321 E Parkcenter Blvd$269532.519801 mi
233228 E Thoroughbred Ln$229532.519100.6 mi
245012 E Woodcutter Dr$285032.520842 mi
252544 E Warm Springs Ave$32003326682.2 mi