4028 W State StBoiseID83703
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 4028 W State St, Boise, ID, 83703 in Boise is capital appreciation. Rental yield 3.89%. The 3.89% gross yield at $599,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $165,493 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.72) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $125,464.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3.9% | 5.8% |
| Monthly Cash Flow | $(1,567) | $420 |
City averages based on Boise market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,944 |
| Total Monthly Debt Service | $3,273 |
| DSCR Ratio | 0.59x |
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.
Multi Family
Built in 2002
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83703, Boise, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,341 (100%) |
| Owner Occupied HU | 5,320 (63.8%) |
| Renter Occupied HU | 2,779 (33.3%) |
| Vacant Housing Units | 242 ( 2.9%) |
| Median Home Value | $642,012 |
| Average Home Value | $704,260 |
Housing Distribution
Address Breakdown
Residential
8,325
Single Family
7,954
Multi-Family
371
Businesses
360
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
Multi Family
Built in 2002
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83703, Boise, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,341 (100%) |
| Owner Occupied HU | 5,320 (63.8%) |
| Renter Occupied HU | 2,779 (33.3%) |
| Vacant Housing Units | 242 ( 2.9%) |
| Median Home Value | $642,012 |
| Average Home Value | $704,260 |
Housing Distribution
Address Breakdown
Residential
8,325
Single Family
7,954
Multi-Family
371
Businesses
360
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mark Russell • Keller Williams Realty Boise
Mls Name: IMLS
Mls Provider:
Mls ID: #98936318
Disclaimer: IDX information is provided exclusively for consumers personal, non-commercial use, that it may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. IMLS does not assume any liability for missing or inaccurate data. Information provided by IMLS is deemed reliable but not guaranteed.