Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.17% first-year return on $125k initial cash invested.
-14.17%
Cash On Cash
3.14%
Cap Rate
0.54
DSCR
$2,640
Rent
-$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,640
Total Expenses
$4,113
Mortgage P&I
110%
$2,893
Property Taxes
11%
$292
Home Insurance
8%
$208
HOA
1%
$34
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11801 W Violet Ct, Boise, ID 83713 | $2,495 | 4 | 3 | 2400 | 1.4 mi |
4171 E Race St, Meridian, ID 83646 | $2,700 | 4 | 3 | 2605 | 1.3 mi |
4565 N Newburgh Pl, Boise, ID 83713 | $2,800 | 4 | 3 | 2102 | 0.1 mi |
3891 N Chelmsford Ave, Meridian, ID 83646 | $2,295 | 4 | 3 | 2110 | 0.5 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