REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
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 -11.7% first-year return on $79,779 initial cash invested.

Cash On Cash
-11.7%
Cap Rate
4.26%
Rent
$2,100
Signal: High
Cashflow
-$778
Financing

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

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

Total Income  $2,100
Total Expenses  $2,878
Mortgage P&I  $2,022
Property Taxes  $177
Home Insurance  $133
PManagement  $210
CapEx  $105
Vacancy  $126
Maintenance  $105
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
110177 W Canterbury Dr$19954214101.6 mi
28130 W Crestwood Dr$19504218001.2 mi
37909 W Westover Dr$8254216502.3 mi
42812 N Cole Rd$20504217042.2 mi
54251 N Christine St$250042.517000.8 mi
64720 N Maple Grove Rd$22004219700.7 mi
78655 W Canterbury St$24004218721.4 mi
89663 W Knottingham Dr$21514219481.5 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 Buckboard Way$210042.518581.5 mi
144200 N Buckboard Pl$210042.518581.5 mi
159592 W Gurdon Dr$20503214120.5 mi
169619 W Macaw St$240042.519041.5 mi
179279 W Goggin Ct$18963213501.6 mi
184773 N Jullion Way$25003214101 mi
1910935 W Powderhorn St$18953213501.8 mi
202284 N Carmen Ave$21453213401.9 mi
218089 W San Fernando Ct, Unit 8089$19503214051.5 mi
225250 N Mitchell St$22953214221.3 mi
233889 N Maple Grove Rd, Unit Back$7503211830.2 mi
244311 N Buckboard Pl$21003213001.6 mi
2510870 W Hinsdale St$18003213051.7 mi