13106 Crane Shore DrDonnellyID83615
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 13106 Crane Shore Dr, Donnelly, ID, 83615 in Donnelly. Priced at $190,000, it generates $2,172/mo in gross rent and $1,049/mo in net monthly cash flow, a 13.72% yield that comfortably supports the 2.54 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $12,590. Five-year appreciation: $52,494. Equity from principal paydown: $1,750/yr. Total projected cumulative return: $139,395.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.7% | 6.0% |
| Monthly Cash Flow | $1,049 | $500 |
City averages based on Donnelly market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,172 |
| Total Monthly Debt Service | $1,047 |
| DSCR Ratio | 2.07x |
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
0.33 Acres lot
$N/A/sqft
$358 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83615, Donnelly, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,840 (100%) |
| Owner Occupied HU | 623 (33.9%) |
| Renter Occupied HU | 118 ( 6.4%) |
| Vacant Housing Units | 1,099 (59.7%) |
| Median Home Value | $816,644 |
| Average Home Value | $787,965 |
Housing Distribution
Address Breakdown
Residential
532
Single Family
530
Multi-Family
2
Businesses
114
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
Lot
Built in N/A
0.33 Acres lot
$N/A/sqft
$358 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83615, Donnelly, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,840 (100%) |
| Owner Occupied HU | 623 (33.9%) |
| Renter Occupied HU | 118 ( 6.4%) |
| Vacant Housing Units | 1,099 (59.7%) |
| Median Home Value | $816,644 |
| Average Home Value | $787,965 |
Housing Distribution
Address Breakdown
Residential
532
Single Family
530
Multi-Family
2
Businesses
114
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices