REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
6422 W Tahoe Dr, Boise, ID 83709
$350,0003 beds • 1 baths • 1040 sqft

This property looks like a bad Long-Term investment with a projected -16.9% first-year return on $73,500 initial cash invested.

Cash On Cash
-16.9%
Cap Rate
3.11%
Rent
$1,595
Signal: Low
Cashflow
-$1,035
Financing

Purchase Price  $350k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $73,500
Downpayment  $70,000
Closing costs  $3,500
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,595
Total Expenses  $2,630
Mortgage P&I  $1,863
Property Taxes  $229
Home Insurance  $122
PManagement  $160
CapEx  $80
Vacancy  $96
Maintenance  $80
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
118 S Franklin Park Dr$18003111080.4 mi
25603 W Edson St$17503110001.1 mi
35807 W Grunder Dr$19953110421.7 mi
46315 W Dorian St$15953110001.3 mi
56700 Ashland Dr$1375319501 mi
66706 W Ashland Dr$1375319501 mi
75801 W Grunder Dr$18953111001.7 mi
84806 W Grover St$18503111401.7 mi
96635 W Clinton Ln, Unit 102$162531.511001 mi
106330 W Lion Ave$16953112001.4 mi
118030 Cummins$1495319001.7 mi
126910 W Holiday Dr$20003113180.6 mi
13199 N Seafury Ln, Apt 101$13953210520.7 mi
14325 S Franklin Park Dr$17953114000.1 mi
154806 W Richardson St, Apt 8$139531.511041.7 mi
164800 W Richardson St, Apt 4$150031.511041.7 mi
174800 W Richardson St, Apt 1$150031.511041.7 mi
185500 W Sites Dr$169531.59481.3 mi
19157 N Seafury Ln, Apt 201$13253211070.7 mi
20157 N Sea Fury Ln, Apt 102$12953211070.7 mi
21950 S Wild Phlox Way$159531.512001.3 mi
226812 W Ashland Dr$159531.512411 mi
23181 N Liberty St, Trlr 57$15543211520.7 mi
24181 N Liberty St, Trlr 10$15543211520.9 mi
25157 N Liberty St$14953212000.6 mi