REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
514 W Williams St, Boise, ID 83706
$389,000 • 2 beds • 1 baths • 578 sqft

This property looks like a bad Long-Term investment with a projected -20.82% first-year return on $81,690 initial cash invested.

Cash On Cash
-20.82%
Cap Rate
2.2%
Rent
$1,195
Signal: Low
Cashflow
-$1,417
Financing
Purchase Price  $389k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $81,690
Downpayment  $77,800
Closing costs  $3,890
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,195
Total Expenses  $2,612
Mortgage P&I  $2,070
Property Taxes  $94
Home Insurance  $136
PManagement  $120
CapEx  $60
Vacancy  $72
Maintenance  $60
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1703 W Warren St, Unit 701-703$1195216220.2 mi
21310 1/2 Euclid 1/2 Ave, Unit 1310$1195216721 mi
3901 W Highland St, Unit 1$1050217200.5 mi
42500 S Gekeler Ln, Apt 2$925214801.2 mi
51612 S Londoner Ave$1675217500.4 mi
61904 1938 S Priest Pl$975210.2 mi
71522 S Denver Ave$1595217500.6 mi
81509 S Leadville Ave$1250210.5 mi
91901 1/2 S Federal Way$99515721.2 mi
101416 S Vermont Ave$1195217501 mi
111215 S Colorado Ave$1550217680.8 mi
121310 S Denver Ave$995210.8 mi
131312 S Denver Ave$900210.8 mi
142079 S Division Ave$1295218000.5 mi
151400 S Michigan Ave$1500217621.2 mi
161204 S Euclid Ave$1425211.1 mi
171012 S Longmont Ave$1325211.1 mi
182112 S Amy Ave$995211.1 mi
191229 Colorado Ave, Unit Colorado$1250218000.7 mi
20272 W Mallard Dr, Apt 208$124516420.5 mi
21272 W Mallard Dr, Apt 204$109516420.5 mi
22S Amy Ave, Unit 2282$1425211.3 mi
231305 1/2 S Denver Ave$1100218000.9 mi
241000 S Denver Ave$1245214251.2 mi
25272 W Mallard Dr, Apt 104$99515120.5 mi