921 White Cloud Ln #BHaileyID83333
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 921 White Cloud Ln #B, Hailey, ID, 83333 in Hailey earns a 8.77% gross yield at $468,000. Rent of $3,421/mo nets $350/mo after the $2,104/mo mortgage. The 1.63 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $129,300 and $4,310/yr in equity accumulation project a total cumulative return of $200,791.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 7.0% |
| Monthly Cash Flow | $350 | $800 |
City averages based on Hailey market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,421 |
| Total Monthly Debt Service | $2,885 |
| DSCR Ratio | 1.19x |
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 2004
N/A lot
$N/A/sqft
$1,137 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83333, Hailey, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,132 (100%) |
| Owner Occupied HU | 3,849 (62.8%) |
| Renter Occupied HU | 1,491 (24.3%) |
| Vacant Housing Units | 792 (12.9%) |
| Median Home Value | $756,222 |
| Average Home Value | $890,598 |
Housing Distribution
Address Breakdown
Residential
2,992
Single Family
2,946
Multi-Family
46
Businesses
667
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 2004
N/A lot
$N/A/sqft
$1,137 quarterly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83333, Hailey, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,132 (100%) |
| Owner Occupied HU | 3,849 (62.8%) |
| Renter Occupied HU | 1,491 (24.3%) |
| Vacant Housing Units | 792 (12.9%) |
| Median Home Value | $756,222 |
| Average Home Value | $890,598 |
Housing Distribution
Address Breakdown
Residential
2,992
Single Family
2,946
Multi-Family
46
Businesses
667
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices