Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.3% first-year return on $96,180 initial cash invested.
-14.3%
Cash On Cash
2.98%
Cap Rate
0.52
DSCR
$2,110
Rent
-$1,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$458k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$96,180
Downpayment
20%
$91,600
Closing costs
1%
$4,580
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,110
Total Expenses
$3,256
Mortgage P&I
103%
$2,177
Property Taxes
14%
$304
Home Insurance
8%
$160
HOA
3%
$65
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3854 E Sweet Pea Ct, Boise, ID 83716 | $2,300 | 3 | 2 | 1242 | 0.4 mi |
5636 S Jonquil Pl, Boise, ID 83716 | $2,100 | 3 | 2 | 1184 | 0.8 mi |
5668 S Kalmia Pl, Boise, ID 83716 | $2,600 | 3 | 2 | 1164 | 0.7 mi |
5923 S Sweet Gum Way, Boise, ID 83716 | $2,195 | 3 | 2 | 1301 | 0.2 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