REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
4866 W Cassia St, Boise, ID 83705
$399,000 • 3 beds • 2 baths • 1040 sqft
This property looks like a bad Long-Term investment with a projected -14.19% first-year return on $83,790 initial cash invested.
Cash On Cash
-14.19%
Cap Rate
3.69%
Rent
$1,895
Signal: Med.
Cashflow
-$991
Financing
Purchase Price $399k
Downpayment 20.0%
Interest Rate 7.0%
Mortgage Duration 30yr.
Cash To Invest
Total $83,790
Downpayment $79,800
Closing costs $3,990
Rehab $0
Furnishing $0
Cashflow
Total Income $1,895
Total Expenses $2,886
Mortgage P&I $2,124
Property Taxes $128
Home Insurance $140
PManagement $190
CapEx $95
Vacancy $114
Maintenance $95
Other $0
Google Maps with the subject property comparables is loading...
| # | Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 1919 S Orchard St | $1950 | 3 | 2 | 1056 | 1.3 mi |
| 2 | 3425 W Glenn St | $1995 | 3 | 2 | 1050 | 1.5 mi |
| 3 | 199 N Seafury Ln, Apt 101 | $1395 | 3 | 2 | 1052 | 1.8 mi |
| 4 | 4414 W Clinton St | $1900 | 3 | 2 | 1079 | 1.4 mi |
| 5 | 5162 W Mercury Ct | $2450 | 3 | 2 | 1000 | 1.8 mi |
| 6 | 5306 W Morris Hill Rd, Apt 102 | $1295 | 3 | 2 | 1132 | 1.3 mi |
| 7 | 157 N Seafury Ln, Apt 201 | $1325 | 3 | 2 | 1107 | 1.8 mi |
| 8 | 157 N Sea Fury Ln, Apt 102 | $1295 | 3 | 2 | 1107 | 1.8 mi |
| 9 | 4118 W Glenn St | $1995 | 3 | 2 | 1188 | 0.9 mi |
| 10 | 4508 W Glenn St | $2200 | 3 | 2 | 1244 | 0.6 mi |
| 11 | 4806 W Richardson St, Apt 8 | $1395 | 3 | 1.5 | 1104 | 0.7 mi |
| 12 | 4800 W Richardson St, Apt 4 | $1500 | 3 | 1.5 | 1104 | 0.7 mi |
| 13 | 4800 W Richardson St, Apt 1 | $1500 | 3 | 1.5 | 1104 | 0.7 mi |
| 14 | 1321 S Jackson St | $1800 | 3 | 2 | 1216 | 1 mi |
| 15 | 430 S Wilson St | $1895 | 3 | 2 | 1274 | 0.7 mi |
| 16 | 5500 W Sites Dr | $1695 | 3 | 1.5 | 948 | 0.8 mi |
| 17 | 157 N Liberty St | $1495 | 3 | 2 | 1200 | 1.8 mi |
| 18 | 2289 S Loyolla Ln | $1650 | 3 | 1.5 | 1100 | 1.7 mi |
| 19 | 5 S Owyhee St | $1895 | 3 | 1.5 | 968 | 1.7 mi |
| 20 | 4002 W Albion St | $3000 | 3 | 1 | 1066 | 0.9 mi |
| 21 | 5603 W Edson St | $1950 | 3 | 1 | 1000 | 0.8 mi |
| 22 | 5807 W Grunder Dr | $1995 | 3 | 1 | 1042 | 1.6 mi |
| 23 | 219 S Gourley St | $1950 | 3 | 1 | 1040 | 1.6 mi |
| 24 | 3025 W Agate St | $1895 | 3 | 2 | 1288 | 1.8 mi |
| 25 | 596 S Gamay Ln | $1951 | 3 | 2 | 1360 | 1.2 mi |