863 W Willow Lake LoopCoeur D AleneID83815
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 Coeur D Alene at 863 W Willow Lake Loop, Coeur D Alene, ID, 83815 offers $2,450/mo rent that, after a $1,835/mo payment, leaves $293/mo cash flow. Total monthly income is $2,450/mo, and annual cash flow is $3,517/yr on $124,313 cash. Return on cash invested measures 22.74% in year one, and rental yield stands at 7.84% at a $375,000 entry. Equity gained on principal adds $2,420/yr while 5% annual appreciation compounds into $103,606 by year five. Five-year ROI records 117.47% and total cumulative return in cash reaches $146,031. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $2,450/mo property income versus a $1,835/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Townhouse
Built in 2005
2,178 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: Joel Pearl • Pearl Realty, LLC
Mls Name: Coeur d'Alene MLS
Mls ID: #25-8840