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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
9190 W Velma St, Boise, ID 83704
$379,9004 beds • 2 baths • 1352 sqft

This property looks like a bad Long-Term investment with a projected -12.53% first-year return on $79,779 initial cash invested.

Cash On Cash
-12.53%
Cap Rate
4.07%
Rent
$2,026
Cashflow
-$833
Rent Confidence:  High
Annual
$24,312
Median
$2,050
Avg
$2,055
Samples
25
Financing

Purchase Price  $380k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $79,779
Downpayment  20% $75,980
Closing costs  1% $3,799
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,026
Total Expenses  $2,859
Mortgage P&I  100% $2,022
Property Taxes  9% $177
Home Insurance  7% $133
PManagement  10% $203
CapEx  5% $101
Vacancy  6% $122
Maintenance  5% $101
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
18130 W Crestwood Dr$19504218001.2 mi
22812 N Cole Rd$20504217042.2 mi
34251 N Christine St$250042.517000.8 mi
44720 N Maple Grove Rd$22004219700.7 mi
58655 W Canterbury St$24004218721.4 mi
68910 W San Marino Dr$21454220000.9 mi
79663 W Knottingham Dr$21514219481.5 mi
84185 N Kilarney Dr$22954222680.3 mi
910763 W Hinsdale St$24004220161.6 mi
109201 W Zuni Dr$21953213080.3 mi
114701 N Patton Pl$18953213470.9 mi
123273 N Patricia Pl$16453213460.8 mi
134200 N Buckboard Pl$210042.518581.5 mi
144200 Buckboard Way$210042.518581.5 mi
159592 W Gurdon Dr$20503214120.5 mi
169754 W Milclay St$18253213840.9 mi
179279 W Goggin Ct$18963213501.6 mi
184773 N Jullion Way$25003214101 mi
1910935 W Powderhorn St$18953213501.8 mi
203322 N Cole Rd, Unit 101$17503213502 mi
213322 N Cole Rd, Unit 201$17503213502 mi
223326 N Cole Rd, Unit 101$17503213502 mi
233322 N Cole Rd, Unit A$20003213502 mi
242284 N Carmen Ave$21453213401.9 mi
258089 W San Fernando Ct, Unit 8089$17953214051.5 mi

Projections