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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
6825 Ustick, Boise, ID 83704
$03 beds • 3 baths • 1709 sqft

This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.

Cash On Cash
999%
Cap Rate
999%
Rent
$2,147
Cashflow
$1,589
Rent Confidence:  High
Annual
$25,764
Median
$2,150
Avg
$2,145
Samples
25
Financing

Purchase Price  $0
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $0
Downpayment  0% $0
Closing costs  0% $0
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,147
Total Expenses  $558
Property Taxes  0% $0
Home Insurance  0% $0
PManagement  10% $215
CapEx  5% $107
Vacancy  6% $129
Maintenance  5% $107
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
16855 W Waverly Ln$209532.516891.2 mi
26883 W Winston Ln$28003318841.8 mi
34250 N Freeride Ln$255033.517001.6 mi
44068 N Adams St$220032.517001.8 mi
54076 N Adams St$199532.517001.8 mi
65052 N Alworth St$230032.516491.5 mi
7385 E 41st St$219532.516821.8 mi
8421 E Trackstand Ln$225033.516601.6 mi
9429 E Trackstand Ln$215033.516501.7 mi
10437 E Trackstand Ln$225033.516501.7 mi
117749 W Crestwood Dr$210032.516091.5 mi
127817 W Crestwood Dr$235032.516091.6 mi
13487 E Violets Cove Ln$230033.516222 mi
146602 W Ustick Rd, # A$19953216000.3 mi
157015 W Everett St$19503217001.5 mi
166106 W Post St$200032.515071.4 mi
172426 N Redway Rd$25003215980.7 mi
18532 E Violets Cove Ln$230033.515622.1 mi
191416 N Liberty St$165032.515351.8 mi
201412 N Liberty St$185032.515351.8 mi
217035 W Irving Ln$195032.515102 mi
227038 W Irving Ln$175032.515102 mi
236909 W Irving Ln$205032.515092 mi
246909 W Irving St$180032.515092 mi
253873 N Manchester St$23003217501.9 mi

Projections