• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
5602 W Kootenai St, Boise, ID 83705
$372,0003 beds • 2 baths • 960 sqft

This property looks like a bad Long-Term investment with a projected -16.42% first-year return on $78,120 initial cash invested.

Cash On Cash
-16.42%
Cap Rate
3.22%
Rent
$1,740
Cashflow
-$1,069
Financing

Purchase Price  $372k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $78,120
Downpayment  20% $74,400
Closing costs  1% $3,720
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,740
Total Expenses  $2,809
Mortgage P&I  114% $1,980
Property Taxes  14% $247
Home Insurance  7% $130
PManagement  10% $174
CapEx  5% $87
Vacancy  6% $104
Maintenance  5% $87
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections