- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
2701 S Pond St, Boise, ID 83705
$325,000 • 2 beds • 1 baths • 681 sqft
This property looks like a bad Long-Term investment with a projected -21.7% first-year return on $68,250 initial cash invested.
Cash On Cash
-21.7%
Cap Rate
2.07%
Rent
$1,300
Signal: Med.
Cashflow
-$1,234
Financing
Purchase Price $325k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $68,250
Downpayment $65,000
Closing costs $3,250
Rehab $0
Furnishing $0
Cashflow
Total Income $1,300
Total Expenses $2,534
Mortgage P&I $1,730
Property Taxes $352
Home Insurance $114
PManagement $130
CapEx $65
Vacancy $78
Maintenance $65
Other $0
Google Maps with the subject property comparables is loading...
# | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
---|---|---|---|---|---|---|
1 | 3885 W Pershing Dr | $1385 | 2 | 1 | 700 | 1.7 mi |
2 | 3837 W Pershing Dr | $1395 | 2 | 1 | 700 | 1.8 mi |
3 | 3829 W Pershing Dr | $1395 | 2 | 1 | 700 | 1.8 mi |
4 | 2240 S Hervey St | $995 | 2 | 1 | 700 | 1.8 mi |
5 | 2708 S Kerr St, # 2 | $1200 | 2 | 1 | 720 | 1.8 mi |
6 | 2906 W Dill Dr | $1495 | 2 | 1 | 728 | 2 mi |
7 | 4213 W Clark St | $1950 | 2 | 1 | 754 | 1.6 mi |
8 | 1721 S Pacific St | $1595 | 2 | 1 | 768 | 1.6 mi |
9 | 3010 W Palouse St | $1300 | 2 | 1 | 750 | 2 mi |
10 | 1410 S Newell St | $2200 | 2 | 1 | 800 | 1.5 mi |
11 | 1540 S Wardle St, Unit 1540 | $1250 | 2 | 1 | 800 | 1.6 mi |
12 | 5935 W Camas Ln | $1195 | 2 | 1 | 768 | 2.2 mi |
13 | 5939 W Camas Ln | $1195 | 2 | 1 | 768 | 2.2 mi |
14 | 5904 W Camas Ln | $1195 | 2 | 1 | 768 | 2.2 mi |
15 | 5908 W Camas Ln | $1195 | 2 | 1 | 768 | 2.2 mi |
16 | 5938 W Camas Ln | $1095 | 2 | 1 | 768 | 2.2 mi |
17 | 4857 W Sheila Ln | $1395 | 2 | 1 | 0.2 mi | |
18 | 2673 S Kerr St | $1500 | 2 | 1 | 808 | 1.7 mi |
19 | 2930 W Malad St | $1450 | 2 | 1 | 800 | 1.9 mi |
20 | 1810 S Barlow Ln | $1400 | 2 | 1 | 832 | 1.5 mi |
21 | 4835 W Sheila Ln, Apt 101 | $1095 | 2 | 1 | 925 | 0.2 mi |
22 | 4835 W Sheila Ln, Apt 202 | $1095 | 2 | 1 | 925 | 0.2 mi |
23 | 5222 W Kootenai St | $1395 | 2 | 1 | 825 | 1.8 mi |
24 | 4876 W Blodgett Ln, Apt 102 | $1045 | 2 | 1 | 959 | 0.1 mi |
25 | 4876 W Blodgett Ln, Apt 101 | $1195 | 2 | 1 | 959 | 0.1 mi |