2154 Fairway DrCouncilID83612
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingCapital preservation and steady income define 2154 Fairway Dr, Council, ID, 83612 in Council. Rental yield 6.42%. The 1.19 coverage passes Ziffy Mortgage's DSCR threshold for non-U.S. residents. Five-year appreciation of $176,544 and $5,885/yr in principal reduction project total return of $224,723.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.4% | 5.0% |
| Monthly Cash Flow | $(327) | $1,200 |
City averages based on Council market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,421 |
| Total Monthly Debt Service | $3,422 |
| DSCR Ratio | 1.00x |
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 2024
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83612, Council, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,281 (100%) |
| Owner Occupied HU | 796 (62.1%) |
| Renter Occupied HU | 214 (16.7%) |
| Vacant Housing Units | 271 (21.2%) |
| Median Home Value | $374,667 |
| Average Home Value | $474,171 |
Housing Distribution
Address Breakdown
Residential
541
Single Family
517
Multi-Family
24
Businesses
92
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
0.52 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83612, Council, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,281 (100%) |
| Owner Occupied HU | 796 (62.1%) |
| Renter Occupied HU | 214 (16.7%) |
| Vacant Housing Units | 271 (21.2%) |
| Median Home Value | $374,667 |
| Average Home Value | $474,171 |
Housing Distribution
Address Breakdown
Residential
541
Single Family
517
Multi-Family
24
Businesses
92
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices