REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

2701 S Pond St, Boise, ID 83705

2 beds • 1 baths • 681 sqft

Email

This property looks like a bad Long-Term investment with a projected -21.29% first-year return on $68,250 initial cash invested.

-21.29%

Cash On Cash

2.16%

Cap Rate

$1,330

Rent

-$1,211

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

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

$1,330

Total Expenses

$2,541

Mortgage P&I

130%

$1,730

Property Taxes

26%

$352

Home Insurance

9%

$114

PManagement

10%

$133

CapEx

5%

$66

Vacancy

6%

$80

Maintenance

5%

$66

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis