Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.46% first-year return on $74,550 initial cash invested.
-17.46%
Cash On Cash
2.83%
Cap Rate
$1,590
Rent
-$1,085
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$355k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,550
Downpayment
20%
$71,000
Closing costs
1%
$3,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,590
Total Expenses
$2,675
Mortgage P&I
116%
$1,842
Property Taxes
14%
$224
Home Insurance
8%
$124
HOA
4%
$71
PManagement
10%
$159
CapEx
5%
$80
Vacancy
6%
$95
Maintenance
5%
$80
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11873 W Clover Field Ln, Apt 102, Boise, ID 83713 | $1,350 | 2 | 2 | 928 | 1.8 mi |
11811 W Clover Field Ln, Apt 201, Boise, ID 83713 | $1,375 | 2 | 2 | 928 | 1.8 mi |
11811 W Clover Field Ln, Boise, ID 83713 | $1,425 | 2 | 2 | 928 | 1.8 mi |
11050 W Garverdale Ln, Apt 104, Boise, ID 83713 | $1,395 | 2 | 2 | 1000 | 1.7 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