Sherman B Plan, Atlas Waterfront, Coeur D Alene, ID, 83814 | $1,285/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
3895 sft

6491 S Gozzer Rd, Harrison, ID, 83833

4 Bed
4 Bath
3186 sft

2747 W Lumber Ln, Coeur D Alene, ID, 83814

3 Bed
4 Bath
2902 sft

1222 W Tamarindo Ln, Hayden Lake, ID, 83835

5 Bed
9 Bath
13384 sft

5468 W Carnelian Dr, Coeur D Alene, ID, 83814

Nearby investment properties with comparable prices

Investment Property+ 1 more

- Bed
- Bath
2430 sft

1806 E 3rd Ave, Post Falls, ID, 83854

Townsend Plan, Avondale on Hayden | OLO Builders

4 Bed
3 Bath
1625 sft

Townsend Plan, Avondale on Hayden | OLO Builders, Hayden, ID, 83835

- Bed
- Bath
- sft

1237 W Orchard Ave #UM52DN, Hayden, ID, 83835

3 Bed
3 Bath
- sft

20218 E 10th Ct, Greenacres, WA, 99016

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Coeur D Alene at Sherman B Plan, Atlas Waterfront, Coeur D Alene, ID, 83814 listed at $750,000 pairs $5,632/mo rent with a $3,671/mo payment to leave $1,285/mo cash flow. Total monthly income runs $5,632/mo, and annual cash flow reaches $15,423/yr on $246,750 cash to close. Return on cash invested measures 26.31% in year one, and rental yield registers 9.01% at a $750,000 basis. Equity gained on principal adds $4,840/yr, and annual property appreciation at 5% supports $207,211 by year five. Five-year ROI tracks 136.62% and total cumulative return in cash totals $337,122. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,632/mo property income relative to a $3,671/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 2026

N/A lot

$N/A/sqft

$32 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 83814, Coeur D Alene, ID area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,264 (100%)
Owner Occupied HU	7,792 (51.0%)
Renter Occupied HU	5,366 (35.2%)
Vacant Housing Units	2,106 (13.8%)
Median Home Value	$728,088
Average Home Value	$801,865