REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
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 PropertyRentBedsBathsSQFTDistance
13885 W Pershing Dr$1385217001.7 mi
23837 W Pershing Dr$1395217001.8 mi
33829 W Pershing Dr$1395217001.8 mi
42240 S Hervey St$995217001.8 mi
52708 S Kerr St, # 2$1200217201.8 mi
62906 W Dill Dr$1495217282 mi
74213 W Clark St$1950217541.6 mi
81721 S Pacific St$1595217681.6 mi
93010 W Palouse St$1300217502 mi
101410 S Newell St$2200218001.5 mi
111540 S Wardle St, Unit 1540$1250218001.6 mi
125935 W Camas Ln$1195217682.2 mi
135939 W Camas Ln$1195217682.2 mi
145904 W Camas Ln$1195217682.2 mi
155908 W Camas Ln$1195217682.2 mi
165938 W Camas Ln$1095217682.2 mi
174857 W Sheila Ln$1395210.2 mi
182673 S Kerr St$1500218081.7 mi
192930 W Malad St$1450218001.9 mi
201810 S Barlow Ln$1400218321.5 mi
214835 W Sheila Ln, Apt 101$1095219250.2 mi
224835 W Sheila Ln, Apt 202$1095219250.2 mi
235222 W Kootenai St$1395218251.8 mi
244876 W Blodgett Ln, Apt 102$1045219590.1 mi
254876 W Blodgett Ln, Apt 101$1195219590.1 mi