9925 W D StWorleyID83876
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 Worley at 9925 W D St, Worley, ID, 83876 listed at $399,900 pairs $2,892/mo rent with a $1,957/mo payment to leave $592/mo cash flow. Total monthly income runs $2,892/mo, and annual cash flow reaches $7,101/yr on $132,567 cash to close. Return on cash invested measures 25.27% in year one, and rental yield registers 8.68% at a $399,900 basis. Equity gained on principal adds $2,580/yr, and annual property appreciation at 5% supports $110,485 by year five. Five-year ROI tracks 130.99% and total cumulative return in cash totals $173,648. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,892/mo property income relative to a $1,957/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1918
0.56 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83876, Worley, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,507 (100%) |
| Owner Occupied HU | 580 (38.5%) |
| Renter Occupied HU | 98 ( 6.5%) |
| Vacant Housing Units | 829 (55.0%) |
| Median Home Value | $551,339 |
| Average Home Value | $669,409 |
Housing Distribution
Address Breakdown
Residential
699
Single Family
698
Multi-Family
1
Businesses
30
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brandon Marchand • Keller Williams Spokane
Mls Name: Coeur d'Alene MLS
Mls Provider:
Mls ID: #25-3807
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.