REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
Long-Term Rental Analysis
9875 W Lupine St, Boise, ID 83704
$409,9993 beds • 2 baths • 1344 sqft

This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $86,100 initial cash invested.

Cash On Cash
-15.14%
Cap Rate
3.49%
Rent
$1,895
Signal: Med.
Cashflow
-$1,086
Financing

Purchase Price  $410k
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $86,100
Downpayment  $82,000
Closing costs  $4,100
Rehab  $0
Furnishing  $0
Cashflow

Total Income  $1,895
Total Expenses  $2,981
Mortgage P&I  $2,182
Property Taxes  $161
Home Insurance  $144
PManagement  $190
CapEx  $95
Vacancy  $114
Maintenance  $95
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
19279 W Goggin Ct$18963213500.8 mi
210104 W Lupine St$17753213900.2 mi
310476 W Tidewater Ct$18953212920.6 mi
41876 N Carissa Ave$20003214460.2 mi
53273 N Patricia Pl$16453213461.3 mi
611286 W Poppy St$19503213401.4 mi
710955 W Halstead Ct$19953213741.1 mi
811338 W Marlinwood St$18953213441.5 mi
911069 W Ardyce St$19953213591.4 mi
102545 N Iris Pl$18003212600.6 mi
112389 N Pilgrim Pl$18503212300.3 mi
1211021 W Garverdale Ln, Apt 102$16003213061.2 mi
139220 W Jewell St$22003214201 mi
149667 W Cascade St$18503212861.2 mi
1510935 W Powderhorn St$18953213501.9 mi
162818 N Jeremy Ave$19513214500.8 mi
172800 N Fayette Pl$17953213001.4 mi
1810481 W Ardyce Ct, Unit 10481$18253212480.9 mi
199891 W Java Ct$19003212040.4 mi
201234 N Arrow Ln$17503214001.4 mi
2110259 W Poppy St$16953212000.4 mi
222164 N Iris Pl$21953212020.5 mi
233226 N Welford Ave$19953213001.6 mi
2410066 W Java Ct$18953212000.5 mi
259251 W Goggin Ct$192632.513500.8 mi