Pembroke Plan, Whitetail Ridge | OLO BuildersSaint AnthonyID83445
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider Pembroke Plan, Whitetail Ridge | OLO Builders, Saint Anthony, ID, 83445 in Saint Anthony. Rental yield 4.6%. At $467,500 with 4.6% gross yield, current distributions are modest, but the 5% appreciation rate projects $129,162 in new equity by year five, complemented by $4,306/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.85) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $118,787.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.6% | 6.5% |
| Monthly Cash Flow | $(895) | $200 |
City averages based on Saint Anthony market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,794 |
| Total Monthly Debt Service | $2,503 |
| DSCR Ratio | 0.72x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83445, Saint Anthony, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,753 (100%) |
| Owner Occupied HU | 2,028 (73.7%) |
| Renter Occupied HU | 508 (18.5%) |
| Vacant Housing Units | 217 ( 7.9%) |
| Median Home Value | $339,726 |
| Average Home Value | $365,896 |
Housing Distribution
Address Breakdown
Residential
2,765
Single Family
2,739
Multi-Family
26
Businesses
183
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
Single Family
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83445, Saint Anthony, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,753 (100%) |
| Owner Occupied HU | 2,028 (73.7%) |
| Renter Occupied HU | 508 (18.5%) |
| Vacant Housing Units | 217 ( 7.9%) |
| Median Home Value | $339,726 |
| Average Home Value | $365,896 |
Housing Distribution
Address Breakdown
Residential
2,765
Single Family
2,739
Multi-Family
26
Businesses
183
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • New Home Info
Mls Name: New Home Info
Mls ID: #N/A