77 E Lupine LnHayden 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 77 E Lupine Ln, Hayden Lake, ID, 83835 priced at $424,950 converts $2,640/mo rent into $195/mo cash flow after a $2,080/mo obligation. Total monthly income equals $2,640/mo, and annual cash flow totals $2,343/yr on $140,871 invested. Return on cash invested prints 21.57% in year one, and rental yield reads 7.45% against a $424,950 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,406 by year five. Five-year ROI reaches 111.2% and total cumulative return in cash sums $156,649. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,640/mo property income covering a $2,080/mo payment, not borrower’s personal income.
Townhouse
Built in 2024
2,613 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: Nathan Olotoa • Lennar Sales Corp
Mls Name: Coeur d'Alene MLS
Mls ID: #25-9101