125 Twilight TrlMarsingID83639
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 125 Twilight Trl, Marsing, ID, 83639 in Marsing is capital appreciation. Rental yield 4.46%. The 4.46% gross yield at $1,020,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $281,807 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.83) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $247,749.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.5% | 6.0% |
| Monthly Cash Flow | $(2,134) | $1,000 |
City averages based on Marsing market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,790 |
| Total Monthly Debt Service | $5,518 |
| DSCR Ratio | 0.69x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 2021
3.01 Acres lot
$N/A/sqft
$668 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83639, Marsing, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,268 (100%) |
| Owner Occupied HU | 924 (72.9%) |
| Renter Occupied HU | 249 (19.6%) |
| Vacant Housing Units | 95 ( 7.5%) |
| Median Home Value | $461,600 |
| Average Home Value | $521,575 |
Housing Distribution
Address Breakdown
Residential
1,043
Single Family
1,043
Multi-Family
0
Businesses
100
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
Single Family
Built in 2021
3.01 Acres lot
$N/A/sqft
$668 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83639, Marsing, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,268 (100%) |
| Owner Occupied HU | 924 (72.9%) |
| Renter Occupied HU | 249 (19.6%) |
| Vacant Housing Units | 95 ( 7.5%) |
| Median Home Value | $461,600 |
| Average Home Value | $521,575 |
Housing Distribution
Address Breakdown
Residential
1,043
Single Family
1,043
Multi-Family
0
Businesses
100
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices