2455 Hopper Way #101HaileyID83333
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Hailey rental at 2455 Hopper Way #101, Hailey, ID, 83333 sits in the solid-income band: 8.77% gross yield, $4,312/mo rent, $917/mo net after the $2,653/mo debt service, DSCR 1.63. Entry price of $590,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $163,006 and $5,434/yr in principal reduction bring total cumulative return to $281,677.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 7.0% |
| Monthly Cash Flow | $917 | $800 |
City averages based on Hailey market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,312 |
| Total Monthly Debt Service | $3,159 |
| DSCR Ratio | 1.36x |
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.
Condo
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83333, Hailey, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,132 (100%) |
| Owner Occupied HU | 3,849 (62.8%) |
| Renter Occupied HU | 1,491 (24.3%) |
| Vacant Housing Units | 792 (12.9%) |
| Median Home Value | $756,222 |
| Average Home Value | $890,598 |
Housing Distribution
Address Breakdown
Residential
2,992
Single Family
2,946
Multi-Family
46
Businesses
667
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
Condo
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83333, Hailey, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,132 (100%) |
| Owner Occupied HU | 3,849 (62.8%) |
| Renter Occupied HU | 1,491 (24.3%) |
| Vacant Housing Units | 792 (12.9%) |
| Median Home Value | $756,222 |
| Average Home Value | $890,598 |
Housing Distribution
Address Breakdown
Residential
2,992
Single Family
2,946
Multi-Family
46
Businesses
667
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices