• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
2701 S Pond St, Boise, ID 83705
$325,0002 beds • 1 baths • 681 sqft

This property looks like a bad Long-Term investment with a projected -21.12% first-year return on $68,250 initial cash invested.

Cash On Cash
-21.12%
Cap Rate
2.2%
Rent
$1,344
Cashflow
-$1,201
Rent Confidence:  High
Annual
$16,128
Median
$1,395
Avg
$1,363
Samples
25
Financing

Purchase Price  $325k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $68,250
Downpayment  20% $65,000
Closing costs  1% $3,250
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,344
Total Expenses  $2,545
Mortgage P&I  129% $1,730
Property Taxes  26% $352
Home Insurance  8% $114
PManagement  10% $134
CapEx  5% $67
Vacancy  6% $81
Maintenance  5% $67
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12250 S Hervey St$1045217001.8 mi
23885 W Pershing Dr$1385217001.7 mi
33837 W Pershing Dr$1395217001.8 mi
43829 W Pershing Dr$1395217001.8 mi
52708 S Kerr St, # 2$1200217201.8 mi
62906 W Dill Dr$1495217282 mi
74213 W Clark St$1750217541.6 mi
81721 S Pacific St$1595217681.6 mi
94809 W Targee St$1395218470.5 mi
104815 W Targee St$1395218470.5 mi
114811 W Targee St$1395218470.5 mi
124813 W Targee St$1395218470.5 mi
131410 S Newell St$2200218001.5 mi
145900 W Camas Ln$1145217682.2 mi
151540 S Wardle St, Unit 1540$1250218001.6 mi
165938 W Camas Ln$1125217682.2 mi
175939 W Camas Ln$1195217682.2 mi
185935 W Camas Ln$1195217682.2 mi
195904 W Camas Ln$1195217682.2 mi
202673 S Kerr St$1500218081.7 mi
212930 W Malad St$1450218001.9 mi
222237 S Salmon Ln, # 83705$1195219000.5 mi
234835 W Sheila Ln, Apt 202$1095219250.2 mi
241810 S Barlow Ln$1400218321.5 mi
254815 W Targee St, Unit 1$1295219120.5 mi

Projections