3664 W Belgrave WayHayden LakeID83835
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
Rental property for sale in Hayden Lake at 3664 W Belgrave Way, Hayden Lake, ID, 83835 offers $3,082/mo rent that, after a $2,496/mo payment, leaves $148/mo cash flow. Total monthly income is $3,082/mo, and annual cash flow is $1,779/yr on $167,790 cash. Return on cash invested measures 21.12% in year one, and rental yield stands at 7.25% at a $509,999 entry. Equity gained on principal adds $3,291/yr while 5% annual appreciation compounds into $140,903 by year five. Five-year ROI records 108.75% and total cumulative return in cash reaches $182,475. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,082/mo property income versus a $2,496/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2021
8,276 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83835, Hayden, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,959 (100%) |
| Owner Occupied HU | 8,303 (75.8%) |
| Renter Occupied HU | 1,761 (16.1%) |
| Vacant Housing Units | 895 ( 8.2%) |
| Median Home Value | $634,951 |
| Average Home Value | $703,881 |
Housing Distribution
Address Breakdown
Residential
10,052
Single Family
9,835
Multi-Family
217
Businesses
1,383
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Ruth Walker • Z Jones and Associates
Mls Name: Coeur d'Alene MLS
Mls Provider:
Mls ID: #25-9019
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.