9178 N Entiate DrHayden 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 9178 N Entiate Dr, Hayden Lake, ID, 83835 offers a 7.47% rental yield on a $549,700 purchase with $3,420/mo rent. Total monthly income registers $3,420/mo, and a $2,691/mo payment leaves $257/mo available for distribution. Annual cash flow reaches $3,086/yr on $180,851 to close, and return on cash invested stands at 21.77% in year one. Equity gained on principal adds $3,547/yr while 5% annual appreciation supports $151,872 over five years. Portfolio math shows five-year ROI at 112.22% and total cumulative return in cash at $202,956. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,420/mo property income against a $2,691/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 2002
8,276 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: Lea Williams • Tomlinson Sotheby's International Realty (Idaho)
Mls Name: Coeur d'Alene MLS
Mls ID: #25-7534