Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.4% first-year return on $84,000 initial cash invested.
-7.4%
Cash On Cash
4.69%
Cap Rate
0.8
DSCR
$2,380
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,000
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,380
Total Expenses
$2,898
Mortgage P&I
82%
$1,963
Property Taxes
5%
$122
Home Insurance
6%
$140
HOA
2%
$54
PManagement
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9607 W Lillywood Dr, Boise, ID 83709 | $2,500 | 4 | 3 | 2269 | 0.3 mi |
6619 S Covewood Way, Boise, ID 83709 | $2,220 | 4 | 2.5 | 2064 | 0.5 mi |
9220 W Hearthside Dr, Boise, ID 83709 | $2,325 | 4 | 2.5 | 2162 | 0 mi |
12473 W Heather Hills St, Boise, ID 83709 | $2,595 | 4 | 3 | 2002 | 2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality