Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.47% first-year return on $78,749 initial cash invested.
-5.47%
Cash On Cash
5.08%
Cap Rate
0.87
DSCR
$2,400
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,749
Downpayment
20%
$74,999
Closing costs
1%
$3,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,400
Total Expenses
$2,759
Mortgage P&I
76%
$1,828
Property Taxes
5%
$122
Home Insurance
5%
$131
HOA
2%
$54
PManagement
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9607 W Lillywood Dr, Boise, ID 83709 | $2,500 | 4 | 3 | 2269 | 0.2 mi |
6140 S Dolomite Ave, Boise, ID 83709 | $2,195 | 4 | 3 | 2274 | 2 mi |
7065 W Amity Rd, Boise, ID 83709 | $2,795 | 4 | 3 | 2292 | 2 mi |
6518 S Cheshire Ave, Boise, ID 83709 | $2,795 | 4 | 3 | 2527 | 0.6 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