Plan 2221 Modeled Plan, Traditions at Reflections EdgeNampaID83687
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 Nampa at Plan 2221 Modeled Plan, Traditions at Reflections Edge, Nampa, ID, 83687 priced at $392,990 converts $3,056/mo rent into $796/mo cash flow after a $1,923/mo obligation. Total monthly income equals $3,056/mo, and annual cash flow totals $9,548/yr on $130,276 invested. Return on cash invested prints 27.24% in year one, and rental yield reads 9.33% against a $392,990 entry. Equity gained on principal adds $2,536/yr, while 5% annual appreciation compiles into $108,576 by year five. Five-year ROI reaches 141.58% and total cumulative return in cash sums $184,439. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,056/mo property income covering a $1,923/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: 83687, Nampa, ID area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,400 (100%) |
| Owner Occupied HU | 12,382 (71.2%) |
| Renter Occupied HU | 4,393 (25.2%) |
| Vacant Housing Units | 625 ( 3.6%) |
| Median Home Value | $452,100 |
| Average Home Value | $517,650 |
Housing Distribution
Address Breakdown
Residential
16,660
Single Family
16,483
Multi-Family
177
Businesses
1,247
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
