REI Lense- Airbnb
- Long-Term
- Mid-Term
Long-Term Rental Analysis
6825 Ustick, Boise, ID 83704
$0 • 3 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 Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|---|
| 1 | 6855 W Waverly Ln | $2095 | 3 | 2.5 | 1689 | 1.2 mi |
| 2 | 6883 W Winston Ln | $2800 | 3 | 3 | 1884 | 1.8 mi |
| 3 | 4250 N Freeride Ln | $2550 | 3 | 3.5 | 1700 | 1.6 mi |
| 4 | 4076 N Adams St | $1995 | 3 | 2.5 | 1700 | 1.8 mi |
| 5 | 4068 N Adams St | $2500 | 3 | 2.5 | 1700 | 1.8 mi |
| 6 | 5052 N Alworth St | $2300 | 3 | 2.5 | 1649 | 1.5 mi |
| 7 | 385 E 41st St | $2195 | 3 | 2.5 | 1682 | 1.8 mi |
| 8 | 421 E Trackstand Ln | $2250 | 3 | 3.5 | 1660 | 1.6 mi |
| 9 | 437 E Trackstand Ln | $2250 | 3 | 3.5 | 1650 | 1.7 mi |
| 10 | 469 E Trackstand Ln | $2250 | 3 | 3.5 | 1650 | 1.7 mi |
| 11 | 7749 W Crestwood Dr | $2100 | 3 | 2.5 | 1609 | 1.5 mi |
| 12 | 6602 W Ustick Rd, # A | $1995 | 3 | 2 | 1600 | 0.3 mi |
| 13 | 7015 W Everett St | $1950 | 3 | 2 | 1700 | 1.5 mi |
| 14 | 2426 N Redway Rd | $2500 | 3 | 2 | 1598 | 0.7 mi |
| 15 | 6106 W Post St | $2000 | 3 | 2.5 | 1507 | 1.4 mi |
| 16 | 1414 N Liberty St | $1900 | 3 | 2.5 | 1537 | 1.8 mi |
| 17 | 1400 N Liberty St | $1900 | 3 | 2.5 | 1537 | 1.9 mi |
| 18 | 7038 W Irving Ln | $1750 | 3 | 2.5 | 1510 | 2 mi |
| 19 | 3873 N Manchester St | $2300 | 3 | 2 | 1750 | 1.9 mi |
| 20 | 3004 N Maywood Ave | $2100 | 3 | 2 | 1770 | 1.8 mi |
| 21 | 7305 W Kingston Dr | $2025 | 3 | 2 | 1512 | 0.6 mi |
| 22 | 3500 N Mountain View Dr | $2200 | 3 | 2 | 1464 | 0.4 mi |
| 23 | 4782 W Mystic Cove Way | $2000 | 3 | 2.5 | 1393 | 1.4 mi |
| 24 | 1722 N Allumbaugh St | $1850 | 3 | 2 | 1545 | 1.4 mi |
| 25 | 1916 N Larch St | $2200 | 3 | 2 | 1570 | 1.9 mi |