1657-R Plan, Thayer FarmsRathdrumID83858
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
Investment property for sale in Rathdrum at 1657-R Plan, Thayer Farms, Rathdrum, ID, 83858 with 5% annual appreciation on a $494,900 basis while $3,592/mo rent supports operations. Total monthly income totals $3,592/mo and a $2,422/mo payment preserves $725/mo for cash returns. Annual cash flow comes to $8,703/yr on $164,059 deployed, and return on cash invested reaches 25.21% in year one. Equity gained on principal adds $3,194/yr, and five-year appreciation sums $136,732 alongside rental yield of 8.71%. Five-year ROI measures 130.79% and total cumulative return in cash totals $214,575.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,592/mo property income versus a $2,422/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 2025
N/A lot
$N/A/sqft
$20 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83858, Rathdrum, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,220 (100%) |
| Owner Occupied HU | 6,450 (78.5%) |
| Renter Occupied HU | 1,119 (13.6%) |
| Vacant Housing Units | 651 ( 7.9%) |
| Median Home Value | $657,230 |
| Average Home Value | $719,603 |
Housing Distribution
Address Breakdown
Residential
7,507
Single Family
7,272
Multi-Family
235
Businesses
392
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices