Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.53% first-year return on $69,300 initial cash invested.
-19.53%
Cash On Cash
2.55%
Cap Rate
$1,480
Rent
-$1,128
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$2,608
Mortgage P&I
119%
$1,754
Property Taxes
8%
$111
Home Insurance
8%
$116
HOA
16%
$242
PManagement
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
11811 W Clover Field Ln, Apt 201, Boise, ID 83713 | $1,375 | 2 | 2 | 928 | 1.1 mi |
11873 W Clover Field Ln, Apt 102, Boise, ID 83713 | $1,350 | 2 | 2 | 928 | 1.1 mi |
11811 W Clover Field Ln, Boise, ID 83713 | $1,425 | 2 | 2 | 928 | 1.1 mi |
11050 W Garverdale Ln, Apt 104, Boise, ID 83713 | $1,395 | 2 | 2 | 1000 | 0.9 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality