• 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 -17.91% first-year return on $78,120 initial cash invested.

Cash On Cash
-17.91%
Cap Rate
2.88%
Rent
$1,609
Cashflow
-$1,166
Rent Confidence:  High
Annual
$19,308
Median
$1,500
Avg
$1,630
Samples
25
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  $1,609
Total Expenses  $2,775
Mortgage P&I  123% $1,980
Property Taxes  15% $247
Home Insurance  8% $130
PManagement  10% $161
CapEx  5% $80
Vacancy  6% $97
Maintenance  5% $80
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15602 W Kootenai St$2095329500 mi
25500 W Sites Dr$169531.59480.2 mi
31919 S Orchard St$19503210561.1 mi
4199 N Seafury Ln, Apt 101$12953210521.5 mi
5199 N Seafury Ln, Apt 202$12953210521.5 mi
64800 W Richardson St, Apt 3$14953211041.3 mi
7157 N Seafury Ln, Apt 201$13253211071.5 mi
8157 N Sea Fury Ln, Apt 102$12953211071.5 mi
95603 W Edson St$19503110000 mi
106700 Ashland Dr$1375319501.1 mi
116706 W Ashland Dr$1375319501.1 mi
125928 W Grunder Dr$20953212500.9 mi
13157 N Liberty St$14953212001.5 mi
141706 S Eagleson Rd, Apt 201$15453213000.6 mi
154118 W Glenn St$18953211881.7 mi
164118 W Glenn St$18953211881.7 mi
176315 W Dorian St$15953110001 mi
181321 S Jackson St$18003212161.5 mi
194806 W Richardson St, Apt 7$144531.511041.3 mi
204806 W Richardson St, Apt 8$139531.511041.3 mi
214508 W Glenn St$21003212441.4 mi
224800 W Richardson St, Apt 4$150031.511041.3 mi
234800 W Richardson St, Apt 1$150031.511041.4 mi
242289 S Loyolla Ln$140031.511001.5 mi
25596 S Gamay Ln$19513213600.7 mi

Projections