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

Project Rental Revenue For Any Address

Long-Term Rental Analysis
9687 W Pattie Ct, Boise, ID 83704
$349,9003 beds • 1 baths • 988 sqft

This property looks like a bad Long-Term investment with a projected -13.26% first-year return on $73,479 initial cash invested.

Cash On Cash
-13.26%
Cap Rate
3.9%
Rent
$1,728
Cashflow
-$812
Rent Confidence:  High
Annual
$20,736
Median
$1,800
Avg
$1,755
Samples
25
Financing

Purchase Price  $350k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $73,479
Downpayment  20% $69,980
Closing costs  1% $3,499
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $1,728
Total Expenses  $2,540
Mortgage P&I  108% $1,862
Property Taxes  6% $107
Home Insurance  7% $122
PManagement  10% $173
CapEx  5% $86
Vacancy  6% $104
Maintenance  5% $86
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
15948 Ensign Ave, Unit 5948$16503111001.5 mi
211826 W Alfred St$18503110402.4 mi
32125 N Patricia Ave$18753110402.6 mi
42895 N Caradoc St$16503111252 mi
55657 N Millstone Dr$169531.511001.3 mi
64223 N Vera St$185031.511001.5 mi
73055 N Linda Vista Ln$145031.511001.6 mi
88273 W Marcum St$16953112242.4 mi
99497 W Edna St$180031.512800.7 mi
1012136 W De Meyer St$18503210002.7 mi
1111117 W Race St$18953210442.2 mi
1211125 W Race St$17753210442.2 mi
1310646 W Edna St$19953211301.2 mi
145374 N Five Mile Rd$149531.513001.1 mi
156074 N Brook Pl$195031.512401.9 mi
163889 N Maple Grove Rd, Unit Back$7503211831 mi
175912 N Garrett St$23003115481.3 mi
1810490 W Cory St$17503211132.3 mi
194658 N Oxbow Pl$18003212001.4 mi
2012116 W De Meyer St, Unit 2$15753211022.6 mi
218604 W Northview St$19953211152.5 mi
224701 N Patton Pl$18953213470.1 mi
237514 W Tottenham Ln, Apt 202$15953211002.8 mi
249201 W Zuni Dr$21953213080.6 mi
258280 W Clubhouse Ln$15503211921.8 mi

Projections