REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

317 S Laurel St, Boise, ID 83705

2 beds • 2 baths • 1368 sqft

Email

This property looks like a bad Long-Term investment with a projected -19.14% first-year return on $77,700 initial cash invested.

-19.14%

Cash On Cash

2.62%

Cap Rate

0.41

DSCR

$1,540

Rent

-$1,239

Cashflow

$28,560

Annaul

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$370k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$77,700

Downpayment

20%

$74,000

Closing costs

1%

$3,700

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$1,540

Total Expenses

$2,779

Mortgage P&I

128%

$1,969

Property Taxes

18%

$280

Home Insurance

8%

$130

PManagement

10%

$154

CapEx

5%

$77

Vacancy

6%

$92

Maintenance

5%

$77

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