Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.87% first-year return on $41,790 initial cash invested.
8.87%
Cash On Cash
8.95%
Cap Rate
$2,140
Rent
$309
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$199k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,790
Downpayment
20%
$39,800
Closing costs
1%
$1,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,140
Total Expenses
$1,831
Mortgage P&I
50%
$1,068
Property Taxes
6%
$137
Home Insurance
3%
$70
PManagement
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5731 S Millwright Ave, Boise, ID 83714 | $2,345 | 3 | 2 | 1548 | 0.5 mi |
10023 W Skycrest Dr, Boise, ID 83704 | $1,795 | 3 | 2 | 1502 | 0.1 mi |
4642 N Maple Grove Rd, Unit A, Boise, ID 83704 | $2,550 | 3 | 2 | 1541 | 0.8 mi |
4654 N Maple Grove Rd, Unit A, Boise, ID 83704 | $2,550 | 3 | 2 | 1541 | 0.8 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