2495 W Cliffdwellers DrWorleyID83876
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 2495 W Cliffdwellers Dr, Worley, ID, 83876 in Worley at $1,795,000, 1.99% gross yield, is a market-growth asset. Rental yield 1.99%. The $2,975/mo rent partially funds the $8,509/mo debt service; the core return is the 5%/yr price growth projected to add $495,925 over five years. Ziffy Mortgage's DSCR mortgage (0.35) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $170,434.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2% | 5.0% |
| Monthly Cash Flow | $(7,352) | $1,200 |
City averages based on Worley 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 | $2,975 |
| Total Monthly Debt Service | $10,050 |
| DSCR Ratio | 0.30x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1978
1.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83876, Worley, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,507 (100%) |
| Owner Occupied HU | 580 (38.5%) |
| Renter Occupied HU | 98 ( 6.5%) |
| Vacant Housing Units | 829 (55.0%) |
| Median Home Value | $551,339 |
| Average Home Value | $669,409 |
Housing Distribution
Address Breakdown
Residential
699
Single Family
698
Multi-Family
1
Businesses
30
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
