2811 W Thorndale LoopCoeur D AleneID83815
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 Coeur D Alene at 2811 W Thorndale Loop, Coeur D Alene, ID, 83815 offers a 7.58% rental yield on a $715,000 purchase with $4,514/mo rent. Total monthly income registers $4,514/mo, and a $3,500/mo payment leaves $400/mo available for distribution. Annual cash flow reaches $4,803/yr on $235,235 to close, and return on cash invested stands at 22.1% in year one. Equity gained on principal adds $4,614/yr while 5% annual appreciation supports $197,541 over five years. Portfolio math shows five-year ROI at 114.01% and total cumulative return in cash at $268,185. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,514/mo property income against a $3,500/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2005
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83815, Coeur D Alene, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,771 (100%) |
| Owner Occupied HU | 11,296 (63.6%) |
| Renter Occupied HU | 5,809 (32.7%) |
| Vacant Housing Units | 666 ( 3.7%) |
| Median Home Value | $594,074 |
| Average Home Value | $630,728 |
Housing Distribution
Address Breakdown
Residential
16,635
Single Family
15,772
Multi-Family
863
Businesses
910
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Zachary Davis • Keller Williams Realty Coeur d'Alene
Mls Name: Coeur d'Alene MLS
Mls ID: #26-847