REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
9870 W Cory St, Boise, ID 83704
$364,990 • 3 beds • 1 baths • 1028 sqft

This property looks like a bad Long-Term investment with a projected -14.67% first-year return on $76,648 initial cash invested.

Cash On Cash
-14.67%
Cap Rate
3.58%
Rent
$1,674
Cashflow
-$937
Rent Confidence:  High
Annual
$20,088
Median
$1,650
Avg
$1,674
Samples
25
Financing
Purchase Price  $365k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $76,648
Downpayment  $72,998
Closing costs  $3,650
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,674
Total Expenses  $2,611
Mortgage P&I  $1,943
Property Taxes  $105
Home Insurance  $128
PManagement  $167
CapEx  $84
Vacancy  $100
Maintenance  $84
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12125 N Patricia Ave$18753110400.6 mi
210551 W Glen Ellyn Ct$17003110600.7 mi
32895 N Caradoc St$16503111250.8 mi
48273 W Marcum St$16953112241.6 mi
58915 W Shellie Ln$19953210141.1 mi
611117 W Race St$18953210441.4 mi
711125 W Race St$17753210441.4 mi
89967 W Lupine St$17953211150.4 mi
910022 W Garverdale Ln, Apt 201$14453211000.7 mi
1010490 W Cory St$17503211130.6 mi
1110096 W Garverdale Ln, Apt 102$16003211130.7 mi
1210042 W Garverdale Ln, Apt 201$14953211130.7 mi
1310042 W Garverdale Ln, Apt 202$14953211130.7 mi
1410034 W Garverdale Ln, Apt 102$14953211160.7 mi
1510146 W Garverdale Ln, Apt 101$14953211160.7 mi
1610042 W Garverdale Ln, Apt 102$12953211130.7 mi
1710022 W Garverdale Ln, Apt 202$15953211160.7 mi
1810022 W Garverdale Ln, Apt 102$15453211160.7 mi
1910122 W Garverdale Ln, Apt 202$15953211160.8 mi
2010122 W Garverdale Ln, Apt 101$14953211160.8 mi
2110154 W Garverdale Ln, Apt 102$14453211160.8 mi
229891 W Java Ct$19003212040 mi
2310066 W Java Ct$19753212000.2 mi
248604 W Northview St$19953211151.3 mi
252389 N Pilgrim Pl$18503212300.1 mi