REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
9701 W Littlewood Dr, Boise, ID 83709
$405,0004 beds • 3 baths • 1668 sqft

This property looks like a bad Long-Term investment with a projected -12.39% first-year return on $85,050 initial cash invested.

Cash On Cash
-12.39%
Cap Rate
4.1%
Rent
$2,099
Signal: Low
Cashflow
-$878
Financing

Purchase Price  $405k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $85,050
Downpayment  $81,000
Closing costs  $4,050
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $2,099
Total Expenses  $2,977
Mortgage P&I  $2,156
Property Taxes  $79
Home Insurance  $142
HOA  $54
PManagement  $210
CapEx  $105
Vacancy  $126
Maintenance  $105
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
19947 W Rustica St$239542.515960.3 mi
28680 W Stirrup St$210042.516641.3 mi
39875 W Rustica St$199542.518260.2 mi
49954 W Rustica St$185042.518260.3 mi
59276 W Hearthside Dr$185042.515520.7 mi
610472 W Bear Lake Dr$209942.515961.4 mi
710511 W Jerry Peak St$184542.515961.4 mi
88568 W Stirrup St$21004314091.4 mi
910806 W Heartwood St$172542.516001.7 mi
1010149 W Breckfield St$20954320560.9 mi
1111268 W Dreamcatcher St$209542.516101.9 mi
124862 S Chex Way$225042.515962.4 mi
134838 S Chex Way$239542.515982.4 mi
146131 S Sea Breeze Way$230042.520110.7 mi
159296 W Mossywood Dr$200042.520640.5 mi
169421 W Desert Ave$20954216021.4 mi
1710078 W Shelborne Dr$249542.520540.7 mi
186222 S Gloriosa Ave, Unit 1$23954312701.5 mi
198263 W Orbit Dr$1750431.5 mi
209672 W Rustica Dr$199542.522090.1 mi
2110143 W Shelborne Dr$230042.521250.7 mi
229981 W Lillywood Dr$19504214160.3 mi
2310463 W Henrys Lake Dr$229542.520531.3 mi
246675 S Acacia Ave$249542.522600.1 mi
259198 W Avalanche Ct$25954324031.2 mi