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

Project Rental Revenue For Any Address

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 -16.95% first-year return on $73,500 initial cash invested.

Cash On Cash
-16.95%
Cap Rate
3.1%
Rent
$1,590
Cashflow
-$1,038
Rent Confidence:  High
Annual
$19,080
Median
$1,595
Avg
$1,588
Samples
25
Financing

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

Total  $73,500
Downpayment  20% $70,000
Closing costs  1% $3,500
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,590
Total Expenses  $2,628
Mortgage P&I  117% $1,863
Property Taxes  14% $229
Home Insurance  8% $122
PManagement  10% $159
CapEx  5% $80
Vacancy  6% $95
Maintenance  5% $80
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
118 S Franklin Park Dr$17253111080.4 mi
25603 W Edson St$19503110001.1 mi
35807 W Grunder Dr$19953110421.7 mi
46315 W Dorian St$15953110001.3 mi
56318 W Lion Ave$1500319881.4 mi
66700 Ashland Dr$1375319501 mi
76706 W Ashland Dr$1375319501 mi
85801 W Grunder Dr$18953111001.7 mi
97219 W Cedarwood Dr$1750319121.3 mi
106635 W Clinton Ln, Unit 102$162531.511001 mi
116330 W Lion Ave$16953112001.4 mi
128030 Cummins$1495319001.7 mi
136910 W Holiday Dr$20003113180.6 mi
14199 N Seafury Ln, Apt 101$12953210520.7 mi
15199 N Seafury Ln, Apt 202$12953210520.7 mi
164806 W Richardson St, Apt 7$144531.511041.7 mi
17325 S Franklin Park Dr$17953114000.1 mi
184806 W Richardson St, Apt 8$139531.511041.7 mi
194800 W Richardson St, Apt 4$150031.511041.7 mi
204800 W Richardson St, Apt 1$150031.511041.7 mi
215500 W Sites Dr$169531.59481.3 mi
22157 N Seafury Ln, Apt 201$13253211070.7 mi
23157 N Sea Fury Ln, Apt 102$12953211070.7 mi
24950 S Wild Phlox Way$159531.512001.3 mi
256812 W Ashland Dr$159531.512411 mi

Projections