Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.4% first-year return on $83,790 initial cash invested.
-16.4%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$1,820
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,790
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,820
Total Expenses
$2,965
Mortgage P&I
113%
$2,065
Property Taxes
16%
$287
Home Insurance
8%
$140
PManagement
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3571 N Adams St, Garden City, ID 83714 | $2,250 | 2 | 2.5 | 1050 | 1.5 mi |
4257 N Reed Ln, Garden City, ID 83714 | $1,950 | 2 | 2 | 1115 | 0.7 mi |
5672 W Bloom St, Boise, ID 83703 | $1,351 | 2 | 2 | 967 | 0.9 mi |
5574 W Harborcove Ln, Boise, ID 83703 | $2,350 | 2 | 2 | 1300 | 0.6 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