10223 N End TrlTetoniaID83424
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow10223 N End Trl, Tetonia, ID, 83424 in Tetonia earns its strong cash-flow label: 20.86% yield, $2,868/mo rent, $1,877/mo net income, DSCR 3.87. The $165,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $45,586 by year five. Combined with $1,520/yr in principal paydown, total projected return reaches $183,230.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 20.9% | 5.2% |
| Monthly Cash Flow | $1,877 | $1,200 |
City averages based on Tetonia market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,868 |
| Total Monthly Debt Service | $925 |
| DSCR Ratio | 3.10x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Lot
Built in N/A
2.53 Acres lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83424, Felt, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 149 (100%) |
| Owner Occupied HU | 98 (65.8%) |
| Renter Occupied HU | 23 (15.4%) |
| Vacant Housing Units | 28 (18.8%) |
| Median Home Value | $633,333 |
| Average Home Value | $649,235 |
Housing Distribution
Address Breakdown
Residential
84
Single Family
84
Multi-Family
0
Businesses
2
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
No similar price properties found nearby.
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Lot
Built in N/A
2.53 Acres lot
$N/A/sqft
$500 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83424, Felt, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 149 (100%) |
| Owner Occupied HU | 98 (65.8%) |
| Renter Occupied HU | 23 (15.4%) |
| Vacant Housing Units | 28 (18.8%) |
| Median Home Value | $633,333 |
| Average Home Value | $649,235 |
Housing Distribution
Address Breakdown
Residential
84
Single Family
84
Multi-Family
0
Businesses
2
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
No similar price properties found nearby.