Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.78% first-year return on $81,879 initial cash invested.
-13.78%
Cash On Cash
3.67%
Cap Rate
0.59
DSCR
$1,990
Rent
-$940
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,990
Total Expenses
$2,930
Mortgage P&I
102%
$2,034
Property Taxes
12%
$242
Home Insurance
7%
$136
PManagement
10%
$199
CapEx
5%
$100
Vacancy
6%
$119
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2777 N Macondray Ln, Boise, ID 83703 | $1,995 | 3 | 2 | 1088 | 0 mi |
3993 N Adams St, Garden City, ID 83714 | $1,950 | 3 | 2 | 1072 | 1 mi |
215 E 48th St, Garden City, ID 83714 | $1,900 | 3 | 2 | 1161 | 0.5 mi |
5828 W Filly St, Boise, ID 83703 | $1,975 | 3 | 2 | 1112 | 1.4 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