1311 Moss AveRupertID83350
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 1311 Moss Ave, Rupert, ID, 83350 in Rupert at $359,000 earns $2,274/mo in rent and nets $192/mo after the $1,614/mo payment, a 7.6% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $99,185 over five years. Ziffy Mortgage underwrites this on a 1.41 DSCR without U.S. credit history. With $3,306/yr in principal paydown, total projected return reaches $147,934.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 6.0% |
| Monthly Cash Flow | $192 | $200 |
City averages based on Rupert market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,274 |
| Total Monthly Debt Service | $1,939 |
| DSCR Ratio | 1.17x |
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.
Single Family
Built in 2024
0.30 Acres lot
$N/A/sqft
$200 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83350, Rupert, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,140 (100%) |
| Owner Occupied HU | 3,447 (67.1%) |
| Renter Occupied HU | 1,301 (25.3%) |
| Vacant Housing Units | 392 ( 7.6%) |
| Median Home Value | $284,386 |
| Average Home Value | $353,565 |
Housing Distribution
Address Breakdown
Residential
4,912
Single Family
4,826
Multi-Family
86
Businesses
334
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 2024
0.30 Acres lot
$N/A/sqft
$200 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83350, Rupert, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,140 (100%) |
| Owner Occupied HU | 3,447 (67.1%) |
| Renter Occupied HU | 1,301 (25.3%) |
| Vacant Housing Units | 392 ( 7.6%) |
| Median Home Value | $284,386 |
| Average Home Value | $353,565 |
Housing Distribution
Address Breakdown
Residential
4,912
Single Family
4,826
Multi-Family
86
Businesses
334
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Teresa Loya • H & L Real Estate Company
Mls Name: IMLS
Mls Provider:
Mls ID: #98932031
Disclaimer: IDX information is provided exclusively for consumers personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. IMLS does not assume any liability for missing or inaccurate data. Information provided by IMLS is deemed reliable but not guaranteed.