Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.85% first-year return on $80,829 initial cash invested.
-16.85%
Cash On Cash
3.09%
Cap Rate
$1,630
Rent
-$1,135
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,829
Downpayment
20%
$76,980
Closing costs
1%
$3,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,630
Total Expenses
$2,765
Mortgage P&I
125%
$2,045
Property Taxes
10%
$160
Home Insurance
8%
$135
PManagement
10%
$163
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6905 W Bluebird Dr, Boise, ID 83714 | $1,595 | 2 | 1 | 912 | 0.1 mi |
7099 W Lamplighter St, Boise, ID 83714 | $1,750 | 2 | 1 | 807 | 0.3 mi |
5470 N Millstone Dr, Garden City, ID 83714 | $1,600 | 2 | 1 | 950 | 1.5 mi |
2904 N Wymosa St, Boise, ID 83703 | $1,625 | 2 | 1 | 864 | 2.2 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