Everley Plan, Harrison Avenue | OLO BuildersCoeur 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 Everley Plan, Harrison Avenue | OLO Builders, Coeur D Alene, ID, 83815 priced at $665,500 converts $3,940/mo rent into $112/mo cash flow after a $3,257/mo obligation. Total monthly income equals $3,940/mo, and annual cash flow totals $1,341/yr on $218,950 invested. Return on cash invested prints 20.67% in year one, and rental yield reads 7.1% against a $665,500 entry. Equity gained on principal adds $4,294/yr, while 5% annual appreciation compiles into $183,865 by year five. Five-year ROI reaches 106.32% and total cumulative return in cash sums $232,796. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,940/mo property income covering a $3,257/mo payment, not borrower’s personal income.
Single Family
Built in 2025
N/A 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: N/A • OLO Builders
Mls Name: OLO Builders
Mls Provider:
Mls ID: #N/A