REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
8320 W Caswell St, Boise, ID 83714
$375,000 • 3 beds • 2 baths • 1120 sqft

This property looks like a bad Long-Term investment with a projected -13.07% first-year return on $78,750 initial cash invested.

Cash On Cash
-13.07%
Cap Rate
3.65%
Rent
$1,960
Cashflow
-$858
Rent Confidence:  High
Annual
$23,520
Median
$1,950
Avg
$1,979
Samples
25
Financing
Purchase Price  $375k
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $78,750
Downpayment  20% $75,000
Closing costs  1% $3,750
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,960
Total Expenses  $2,818
Mortgage P&I  97% $1,900
Property Taxes  14% $277
Home Insurance  7% $131
PManagement  10% $196
CapEx  5% $98
Vacancy  6% $118
Maintenance  5% $98
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
17819 W Gillis St, Boise, ID 83714$17953211400.3 mi
26883 W Parapet Ct, Boise, ID 83714$19503210821 mi
35690 N Glencrest Ave, Boise, ID 83714$21003211770.9 mi
46610 W Elmer Ln, Boise, ID 83714$18953210981.4 mi
59391 W Wakefield St, Boise, ID 83714$19453212000.7 mi
67083 W Limelight St, Boise, ID 83714$18993212000.7 mi
75690 Glencrest Ave, Boise, ID 83714$22503211770.9 mi
87887 W Pocono St, Boise, ID 83714$17253212380.3 mi
96573 W Limelight Dr, Boise, ID 83714$22003212021 mi
106881 W State St, Garden City, ID 83714$17993212001.2 mi
116881 W State St, Apt 7, Garden City, ID 83714$19953212001.3 mi
127743 W Devonwood Dr, Boise, ID 83714$21953212780.5 mi
136200 N Hastings Ave, Boise, ID 83714$18953212980.3 mi
148280 W Clubhouse Ln, Garden City, ID 83714$15503211921.6 mi
157315 N Parkcrest Ave, Boise, ID 83714$18453213000.4 mi
164902 N Pierce Park Ln, Boise, ID 83714$22003212321.5 mi
177548 N Dodgin Ave, Boise, ID 83714$19003213350.7 mi
185664 N Hertford Way, Boise, ID 83714$20503213141.1 mi
195657 N Millstone Dr, Garden City, ID 83714$169531.511001.6 mi
204892 N Edenburgh Way, Boise, ID 83714$19953213041.4 mi
217726 N Matlock Ave, Boise, ID 83714$19003213850.7 mi
227495 W Lamplighter St, Boise, ID 83714$24493214170.5 mi
239874 W Sleepy Hollow Ln, Garden City, ID 83714$21003214000.9 mi
249978 W Sleepy Hollow Ln, Boise, ID 83714$19953214000.9 mi
251208 N Marsh Hawk Pl, Eagle, ID 83616$21503212602.4 mi

Projections