REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
9870 W Cory St, Boise, ID 83704
$364,9903 beds • 1 baths • 1028 sqft

This property looks like a bad Long-Term investment with a projected -14.45% first-year return on $76,648 initial cash invested.

Cash On Cash
-14.45%
Cap Rate
3.63%
Rent
$1,695
Signal: Med.
Cashflow
-$923
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  $1,695
Total Expenses  $2,618
Mortgage P&I  $1,943
Property Taxes  $105
Home Insurance  $128
PManagement  $170
CapEx  $85
Vacancy  $102
Maintenance  $85
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
38941 W Holbrook Ave$17003110461 mi
410105 W Granger Ave$1800319120.3 mi
52895 N Caradoc St$16503111250.8 mi
62137 N Regal Dr$16953111051.7 mi
78273 W Marcum St$16953112241.6 mi
811125 W Race St$17753210441.4 mi
99967 W Lupine St$17953211150.4 mi
1011117 Race St$19953210441.4 mi
1110022 W Garverdale Ln, Apt 201$14453211000.7 mi
1210490 W Cory St$17503211130.6 mi
1310042 W Garverdale Ln, Apt 202$14953211130.7 mi
1410042 W Garverdale Ln, Apt 201$15453211130.7 mi
1510042 W Garverdale Ln, Apt 102$12953211130.7 mi
1610146 W Garverdale Ln, Apt 101$14953211160.7 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
2110034 W Garverdale Ln, Apt 101$13953211160.7 mi
2210154 W Garverdale Ln, Apt 102$14453211160.8 mi
232530 N Hampton Ave$19253211640.3 mi
249891 W Java Ct$19003212040 mi
2510066 W Java Ct$18953212000.2 mi