REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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
$2,100
Signal: Med.
Cashflow
$1,554
Financing

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

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

Total Income  $2,100
Total Expenses  $546
Property Taxes  $0
Home Insurance  $0
PManagement  $210
CapEx  $105
Vacancy  $126
Maintenance  $105
Other  $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
44076 N Adams St$199532.517001.8 mi
54068 N Adams St$250032.517001.8 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
9437 E Trackstand Ln$225033.516501.7 mi
10469 E Trackstand Ln$225033.516501.7 mi
117749 W Crestwood Dr$210032.516091.5 mi
126602 W Ustick Rd, # A$19953216000.3 mi
137015 W Everett St$19503217001.5 mi
142426 N Redway Rd$25003215980.7 mi
156106 W Post St$200032.515071.4 mi
161414 N Liberty St$190032.515371.8 mi
171400 N Liberty St$190032.515371.9 mi
187038 W Irving Ln$175032.515102 mi
193873 N Manchester St$23003217501.9 mi
203004 N Maywood Ave$21003217701.8 mi
217305 W Kingston Dr$20253215120.6 mi
223500 N Mountain View Dr$22003214640.4 mi
234782 W Mystic Cove Way$200032.513931.4 mi
241722 N Allumbaugh St$18503215451.4 mi
251916 N Larch St$22003215701.9 mi