Townsend Plan, Build on Your Lot - Bonneville County | OLO Builders, Idaho Falls, ID, 83402 | $560/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1750 sft

717 Sykes Dr, Idaho Falls, ID, 83401

4 Bed
3 Bath
1889 sft

1005 Syringa Dr, Idaho Falls, ID, 83401

4 Bed
2 Bath
2168 sft

605 10th St, Idaho Falls, ID, 83404

2 Bed
2 Bath
1385 sft

575 Winston Ave, Idaho Falls, ID, 83401

Nearby investment properties with comparable prices

4 Bed
1 Bath
2364 sft

396 W 2 S, Rigby, ID, 83442

4 Bed
2 Bath
1456 sft

270 E 21st St, Idaho Falls, ID, 83404

3 Bed
2 Bath
1568 sft

644 Lomax St, Idaho Falls, ID, 83401

3 Bed
3 Bath
1495 sft

1077 Jaylee Dr, Rigby, ID, 83442

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

Total monthly income equals $2,584/mo, and annual cash flow totals $6,721/yr on $116,605 invested. Return on cash invested prints 25.67% in year one, and rental yield reads 8.82% against a $351,750 entry. Equity gained on principal adds $2,270/yr, while 5% annual appreciation compiles into $97,182 by year five. Five-year ROI reaches 133.21% and total cumulative return in cash sums $155,327. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,584/mo property income covering a $1,722/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: 83402, Idaho Falls, ID area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,782 (100%)
Owner Occupied HU	7,667 (60.0%)
Renter Occupied HU	4,234 (33.1%)
Vacant Housing Units	881 ( 6.9%)
Median Home Value	$349,931
Average Home Value	$381,138