5477 Willowcrest PlGarden CityID83714
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 Garden City at 5477 Willowcrest Pl, Garden City, ID, 83714 offers a 7.8% rental yield on a $331,300 purchase with $2,154/mo rent. Total monthly income registers $2,154/mo, and a $1,622/mo payment leaves $248/mo available for distribution. Annual cash flow reaches $2,972/yr on $109,826 to close, and return on cash invested stands at 22.61% in year one. Equity gained on principal adds $2,138/yr while 5% annual appreciation supports $91,532 over five years. Portfolio math shows five-year ROI at 116.78% and total cumulative return in cash at $128,255. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,154/mo property income against a $1,622/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Manufactured
Built in 1990
5,662 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83714, Garden City, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,610 (100%) |
| Owner Occupied HU | 9,078 (66.7%) |
| Renter Occupied HU | 3,891 (28.6%) |
| Vacant Housing Units | 641 ( 4.7%) |
| Median Home Value | $600,765 |
| Average Home Value | $659,634 |
Housing Distribution
Address Breakdown
Residential
13,026
Single Family
10,186
Multi-Family
2,840
Businesses
1,431
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Winnie Morton • Silvercreek Realty Group
Mls Name: IMLS
Mls ID: #98964342