8931 N Davis CirHayden 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
Investment property for sale in Hayden Lake at 8931 N Davis Cir, Hayden Lake, ID, 83835 uses $223,391 cash to close to unlock $7,538/yr annual cash flow and $628/mo monthly cash flow. Total monthly income runs $4,534/mo, and a $3,323/mo payment keeps the spread at $628/mo. Purchase price stands at $679,000, and rental yield measures 8.01% with $4,534/mo rent. Return on cash invested shows 23.43% in year one, and 5% annual appreciation builds toward $187,595 over five years. Five-year ROI reaches 121.15% and total cumulative return in cash records $270,647. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,534/mo property income covering a $3,323/mo payment rather than investor’s personal income.
Single Family
Built in 1995
0.34 Acres 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: Jeffery Jillson • Windermere/Coeur d'Alene Realty Inc
Mls Name: Coeur d'Alene MLS
Mls ID: #26-319