REI Lense

REI Lense

Unlock all features! Tap here to upgrade

img

9768 W Bigwood Dr, Boise, ID 83709

3 beds • 2 baths • 1024 sqft

Email

This property looks like a bad Long-Term investment with a projected -10.71% first-year return on $75,390 initial cash invested.

-10.71%

Cash On Cash

4.47%

Cap Rate

0.7

DSCR

$2,010

Rent

-$673

Cashflow

$28,560

Annual

$2,400

Median

$2,354

Avg

25

Samples

Rent insights and distributions

Investment Breakdown

Financing

Purchase Price

$359k

Downpayment

20.0%

Interest Rate

7.0%

Mortgage Duration

30yr.

Cash To Invest

Total

$75,390

Downpayment

20%

$71,800

Closing costs

1%

$3,590

Rehab

0%

$0

Furnishing

0%

$0

Cashflow

Total Income

$2,010

Total Expenses

$2,683

Mortgage P&I

95%

$1,911

Property Taxes

3%

$70

Home Insurance

6%

$126

HOA

3%

$54

PManagement

10%

$201

CapEx

5%

$100

Vacancy

6%

$121

Maintenance

5%

$100

Other

0%

$0

Google Maps with comparables properties is loading...

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis