6800 Spurwing Loop APT 304Coeur D AleneID83815
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who value predictability will appreciate 6800 Spurwing Loop APT 304, Coeur D Alene, ID, 83815 in Coeur D Alene. At $375,000 it earns $2,490/mo in rent and distributes $333/mo to the owner after the $1,686/mo payment, a consistent 7.97% yield. DSCR 1.48 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $103,606 in value; $3,454/yr in principal paydown compounds ownership stake. Total projected return: $162,944.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 5.1% |
| Monthly Cash Flow | $333 | $1,850 |
City averages based on Coeur D Alene market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,490 |
| Total Monthly Debt Service | $2,008 |
| DSCR Ratio | 1.24x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, 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.
Condo
Built in 2006
3,049 sqft 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
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
Condo
Built in 2006
3,049 sqft 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: Toby Blodgett • EXP Realty
Mls Name: Coeur d'Alene MLS
Mls ID: #26-897