Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.46% first-year return on $165k initial cash invested.
-18.46%
Cash On Cash
1.93%
Cap Rate
0.34
DSCR
$2,600
Rent
-$2,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$788k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$158k
Closing costs
1%
$7,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,600
Total Expenses
$5,144
Mortgage P&I
142%
$3,683
Property Taxes
16%
$426
Home Insurance
11%
$276
HOA
3%
$83
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4211 E Raincloud Ln, Boise, ID 83716 | $2,795 | 3 | 3 | 1900 | 0.5 mi |
4154 E Wolf Tree St, Boise, ID 83716 | $2,800 | 3 | 3.5 | 2102 | 0.4 mi |
5797 S Sedum Way, Boise, ID 83716 | $2,395 | 3 | 3 | 2108 | 2.2 mi |
4177 E Barber Station Way, Boise, ID 83716 | $3,000 | 3 | 2.5 | 2210 | 1.4 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