107 E Willow Tree LnHayden LakeID83835
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Hayden Lake at 107 E Willow Tree Ln, Hayden Lake, ID, 83835 priced at $189,900 pairs $1,438/mo rent with $346/mo cash flow after a $929/mo payment. Total monthly income equals $1,438/mo, and annual cash flow comes to $4,152/yr on $62,952 invested. Return on cash invested is 26.5% in year one, and rental yield stands at 9.09% on a $189,900 basis. Equity gained on principal adds $1,225/yr, and 5% annual appreciation accumulates to $52,466 by year five. Five-year ROI measures 137.6% and total cumulative return in cash reaches $86,621. For financing, Ziffy Mortgage’s DSCR program evaluates $1,438/mo property income against a $929/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1982
2,613 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83835, Hayden, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,959 (100%) |
| Owner Occupied HU | 8,303 (75.8%) |
| Renter Occupied HU | 1,761 (16.1%) |
| Vacant Housing Units | 895 ( 8.2%) |
| Median Home Value | $634,951 |
| Average Home Value | $703,881 |
Housing Distribution
Address Breakdown
Residential
10,052
Single Family
9,835
Multi-Family
217
Businesses
1,383
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Nancy Johnson • Windermere/Coeur d'Alene Realty Inc
Mls Name: Coeur d'Alene MLS
Mls Provider:
Mls ID: #25-2061
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.