CashFlowRE
Sign in Sign up
1401 W Flamingo #80
B+ Composite 76.76
Why this score? — see what drove the B+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.2/10.0
  • Rent growth +4.1/5.0
  • Condition / age +4.0/5.0
  • Livability +3.6/5.0
  • Appreciation +2.5/10.0
  • Manufactured-home adj. -6.7

$66,499

1401 W Flamingo #80 · Nampa, ID 83651
2 bd · 2.0 ba · 924 sqft · Manufactured · 235 Days on market
Manufactured home Built 1978 Good condition $72/sqft · 22% below area Est $85k · 22% under ↓ 11% since listing

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Charming & Move-In Ready Mobile Home - Affordable Living in a Great Location! Welcome to this well-maintained mobile home offering comfort, convenience, and incredible value. Featuring spacious living areas, bright natural light, and a thoughtful floor plan, this home is perfect for anyone looking for affordable homeownership without compromising quality. Step inside to find a cozy living room, a functional kitchen with ample cabinet space, and comfortable bedrooms designed for privacy and relaxation. The home also includes updated flooring, fresh paint, and modern touches throughout. Outside, enjoy your private yard space, ideal for gardening, relaxing, or hosting gatherings.

Key facts

  • Functional kitchen
  • Fresh paint
  • Private yard space

Tags

WELL MAINTAINEDPRIVATE YARD SPACEFUNCTIONAL KITCHENUPDATED FLOORINGFRESH PAINTMODERN TOUCHES

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $66k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $401 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $66k).
  • Recommended offer: $59k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.5% vs local median 3.0% in Nampa — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 72/100 on livability (#47 in ID) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: employment C-, amenities F, commute F.
  • Vallivue School District (rural): math 34% / reading 56% proficiency, ranked #48 of 92 in ID (top 52%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: East Canyon Elementary School (math 34% / reading 44%, grade F, #247 of 357 statewide, top 70%, 692 students, 33% FRL); Sage Valley Middle School (math 27% / reading 55%, grade F, #68 of 109 statewide, top 62%, 810 students, 28% FRL); Ridgevue High School (math 27% / reading 67%, grade D-, #55 of 169 statewide, top 34%, 1,578 students, 31% FRL) — zoned schools average 31% FRL vs 52% district-wide (21 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: Rents rising fast (+6.4%/yr); 576 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 88d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 65% of comp listings sitting > 30 days — soft ceiling on asking rent; 3,620 units permitted in Canyon County in 2024 (196 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $460 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Canyon County population projected at +41% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.4% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 235 days — a 12% lower offer ($59k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $58,519 (12.0% below list)

Questions for the listing agent

  1. It's been on market 235 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.64%
Cap rate
13.52%
Cash-on-cash
25.82%
DSCR
2.15
GRM
5.1

CMA / ARV

ARV (median comp)
$85,000
List price
$66,499
Delta
-21.77%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1410 W Flamingo Ave Trlr 7 #7 0.17mi 3/2.0 (+1) 924 (0%) 6mo $72,000 $78 82
1401 N Midland Blvd #17 0.21mi 2/2.0 924 (0%) 13mo $110,000 $119 79
1715 W Flamingo Ave Trlr 89 0.26mi 2/1.0 888 (-4%) 0mo $66,500 $75 77
1715 W Flamingo Ave Trlr 91 0.26mi 2/2.0 938 (+2%) 10mo $115,000 $123 77
1410 Flamingo #57 0.17mi 2/2.0 938 (+2%) 18mo $69,900 $75 74
1715 W Flamingo Ave Trlr 27a Unit 27A 0.26mi 2/2.0 960 (+4%) 14mo $77,500 $81 70
1401 N Midland Trlr 9 0.21mi 3/2.0 (+1) 1,008 (+9%) 3mo $99,900 $99 68
1715 W Flamingo Ave #67 0.26mi 2/2.0 980 (+6%) 17mo $89,999 $92 63
1715 W Flamingo Ave Trlr 3 Trlr 3 0.26mi 2/1.0 1,040 (+13%) 2mo $29,900 $29 61
1715 W Flamingo Ave #70 0.26mi 2/1.5 840 (-9%) 18mo $87,800 $105 56
1715 W Flamingo Ave Trlr13 Ave 0.26mi 2/1.0 840 (-9%) 17mo $88,500 $105 55
571 Caldwell Blvd Trlr 36 Blvd 0.48mi 3/2.0 (+1) 1,008 (+9%) 17mo $89,990 $89 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 6.41% rent growth · sell at horizon

5-year hold
IRR
23.3%
Equity multiple
2.00×
Total profit
$18,616
Equity at exit
$9,915
10-year hold
IRR
33.3%
Equity multiple
4.55×
Total profit
$66,133
Equity at exit
$5,750

Cash invested: $18,620 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
91 Strongly Landlord-Friendly
State Idaho
91 Strongly Landlord-Friendly · R+18
County
— inherits STATE
City
— inherits STATE
3-day pay-or-quit; preempted; minimal tenant protections.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
14 active · 6 under contract
Months of supply
12.0 mo (8%/mo absorbed)
Median asking
$70,950 ($74/sqft)
Median days on market
115 d
This list price
29% of active listings are priced below it
ARV vs active asking
+23.6% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 83651

Home prices YoY
-28.3%
Rents YoY
6.4%
Active inventory
576
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,089 high interval (Pro) →
Mortgage (P&I)
$349
Tax est. 1.5%
$83 /mo · $997/yr
Insurance
$28
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$401

Break-even live

Break-even rent $582
Max offer price $66,499
Occupancy floor 58%

Sensitivity live

Price -10% $447 -5% $424 +0% $401 +5% $378 +10% $355
Rent -10% $315 -5% $358 +0% $401 +5% $444 +10% $487
Rate -1.0pp $434 -0.5pp $417 base $401 +0.5pp $383 +1.0pp $366

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$16,625
Closing costs
$1,995
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1435 W Bonneville Cir Unit 1470-103 Nampa, ID 2.0 1.5 970 $1,350 $1.39 98d 1 0.12mi
1490 W Bonneville Cir Nampa, ID 2.0 2.0 970 $1,350 $1.39 6d 1 0.12mi
1013 W Willow Ave Nampa, ID 3.0 1.0 900 $1,500 $1.67 110d 1 0.25mi
1011 W Willow Ave Nampa, ID 1.0 1.0 650 $1,100 $1.69 98d 1 0.25mi
1805 W Bella Ln Nampa, ID 2.0 2.0 965 $1,395 $1.45 117d 1 0.29mi
1825 W Bella Ln Nampa, ID 2.0 2.0 880 $1,395 $1.59 119d 1 0.29mi
1275 Caldwell Blvd Nampa, ID 1.0–3.0 1.0–2.0 921 $1,668 $1.81 7d 1 0.31mi
1860 W Bella Ln Nampa, ID 2.0 2.0 880 $1,395 $1.59 110d 1 0.32mi
1865 W Bella Ln Nampa, ID 2.0 2.0 965 $1,395 $1.45 63d 1 0.32mi
1865 W Bella Ln Nampa, ID 2.0 2.0 880 $1,395 $1.59 119d 1 0.32mi
1925 W Bella Ln Nampa, ID 2.0 2.0 965 $1,395 $1.45 119d 1 0.35mi
1920 W Bella Ln Nampa, ID 2.0 2.0 880 $1,395 $1.59 119d 1 0.36mi
816 N Midland Blvd Unit GA01 Nampa, ID 3.0 1.0 624 $1,400 $2.24 63d 1 0.49mi
16060 N Merchant Way Nampa, ID 2.0 2.0 960 $1,575 $1.64 5d 1 0.75mi
428 W Orchard Ave Unit 1 Nampa, ID 2.0 2.5 1064 $1,650 $1.55 88d 1 0.79mi
11183 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 7d 1 0.79mi
11179 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 7d 1 0.79mi
11175 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,425 $1.58 7d 1 0.80mi
11199 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 119d 1 0.81mi
424 W Orchard Ave Unit 2 Nampa, ID 2.0 2.5 1064 $1,450 $1.36 7d 1 0.81mi
11188 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 119d 1 0.82mi
11168 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 7d 1 0.82mi
11004 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,425 $1.58 7d 1 0.83mi
11010 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 62d 1 0.83mi
11164 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 7d 1 0.84mi
9848 W Sand Hill Dr Nampa, ID 1.0–3.0 1.0–2.0 1008 $1,488 $1.48 7d 1 0.84mi
11160 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 119d 1 0.84mi
11163 W Brassy Cove Loop Unit 202 Nampa, ID 2.0 2.0 900 $1,425 $1.58 2d 1 0.85mi
11163 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,425 $1.58 7d 1 0.85mi
151 N Midland Blvd Unit 101 Nampa, ID 2.0 2.0 930 $1,325 $1.42 110d 1 0.85mi
151 N Midland Blvd Unit 103 Nampa, ID 2.0 2.0 930 $1,325 $1.42 119d 1 0.85mi
11028 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 77d 1 0.86mi
11159 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 119d 1 0.86mi
11156 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 78d 1 0.87mi
11155 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,425 $1.58 6d 1 0.88mi
11034 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 114d 1 0.88mi
141 Midland Blvd Unit 101 Nampa, ID 2.0 2.0 930 $1,325 $1.42 88d 1 0.88mi
15550 N Kodee Way Nampa, ID 2.0 2.0 900 $1,395 $1.55 110d 1 0.88mi
11039 W Brassy Cove Loop Nampa, ID 2.0 2.0 900 $1,395 $1.55 106d 1 0.88mi
15560 N Kodee Way Nampa, ID 2.0 2.0 900 $1,395 $1.55 88d 1 0.89mi

Property features AI

Exterior

Utilities
City water serviceSewer connected
Home design
Mobile/manufactured home (rented lot)
Construction
Built in 1978Metal sidingMetal roofCrawl space foundation
Exterior features
Wire fencingStorage shed

Interior

Kitchen
Kitchen on the main level
Bedrooms
2 bedrooms (both on the main level)
Bathrooms
2 bathrooms
Heating & cooling
Forced air natural gas heatingCentral air conditioning
Interior features
Bath in master bedroom
Laundry & utility
Electric water heater

Listing history 50 events

  1. 2026-08-06
    days on market $66,499 Active 235 DOM
  2. 2026-08-05
    days on market $66,499 Active 234 DOM
  3. 2026-08-04
    days on market $66,499 Active 233 DOM
  4. 2026-08-03
    days on market $66,499 Active 232 DOM
  5. 2026-08-01
    days on market $66,499 Active 229 DOM
  6. 2026-07-30
    days on market $66,499 Active 228 DOM
  7. 2026-07-30
    days on market $66,499 Active 227 DOM
  8. 2026-07-28
    days on market $66,499 Active 226 DOM
  9. 2026-07-26
    days on market $66,499 Active 224 DOM
  10. 2026-07-25
    days on market $66,499 Active 223 DOM
  11. 2026-07-24
    days on market $66,499 Active 222 DOM
  12. 2026-07-23
    days on market $66,499 Active 221 DOM
  13. 2026-07-22
    days on market $66,499 Active 220 DOM
  14. 2026-07-21
    days on market $66,499 Active 219 DOM
  15. 2026-07-19
    days on market $66,499 Active 216 DOM
  16. 2026-07-18
    days on market $66,499 Active 215 DOM
  17. 2026-07-16
    days on market $66,499 Active 214 DOM
  18. 2026-07-15
    days on market $66,499 Active 213 DOM
  19. 2026-07-14
    days on market $66,499 Active 212 DOM
  20. 2026-07-13
    days on market $66,499 Active 211 DOM
  21. 2026-07-12
    days on market $66,499 Active 210 DOM
  22. 2026-07-11
    days on market $66,499 Active 209 DOM
  23. 2026-07-10
    days on market $66,499 Active 208 DOM
  24. 2026-07-09
    days on market $66,499 Active 207 DOM
  25. 2026-07-07
    days on market $66,499 Active 205 DOM
  26. 2026-07-06
    days on market $66,499 Active 204 DOM
  27. 2026-07-05
    days on market $66,499 Active 203 DOM
  28. 2026-07-03
    days on market $66,499 Active 201 DOM
  29. 2026-07-02
    days on market $66,499 Active 200 DOM
  30. 2026-07-01
    days on market $66,499 Active 199 DOM
  31. 2026-06-30
    days on market $66,499 Active 198 DOM
  32. 2026-06-29
    days on market $66,499 Active 197 DOM
  33. 2026-06-28
    days on market $66,499 Active 196 DOM
  34. 2026-06-28
    days on market $66,499 Active 195 DOM
  35. 2026-06-27
    days on market $66,499 Active 194 DOM
  36. 2026-06-25
    days on market $66,499 Active 192 DOM
  37. 2026-06-23
    days on market $66,499 Active 190 DOM
  38. 2026-06-21
    days on market $66,499 Active 189 DOM
  39. 2026-06-18
    days on market $66,499 Active 186 DOM
  40. 2026-06-17
    days on market $66,499 Active 185 DOM
  41. 2026-06-16
    days on market $66,499 Active 184 DOM
  42. 2026-06-15
    days on market $66,499 Active 183 DOM
  43. 2026-06-13
    days on market $66,499 Active 181 DOM
  44. 2026-06-13
    pricedays on market $66,499 Active 180 DOM
  45. 2026-06-10
    days on market $67,990 Active 178 DOM
  46. 2026-06-09
    days on market $67,990 Active 177 DOM
  47. 2026-06-08
    days on market $67,990 Active 176 DOM
  48. 2026-06-07
    days on market $67,990 Active 175 DOM
  49. 2026-06-03
    days on market $67,990 Active 171 DOM
  50. 2026-06-03
    days on market $67,990 Active 170 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 12 unhealthy d/yr today · 19 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,065
− Mortgage interest
−$3,725
− Property taxes
−$997
− Insurance
−$332
− Repairs & maintenance
−$1,045
− Management
−$1,045
− Depreciation
−$1,935
Taxable income
$3,985
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$956
After-tax cash flow
$3,850/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Condition & rehab AI · 9 photos

Good 80/100 Cosmetic rehab Est. rehab $4,620–$13,860 screening

This move-in ready mobile home is in good condition with updated interiors and a maintained exterior. A fresh coat of paint and some landscaping improvements would further enhance its curb appeal and value.

Value-add opportunities

  • Both paint exterior — enhances curb appeal and resale value
  • Both trim landscaping — improves curb appeal and rental value

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

F Composite school gradezoned avg 42/100

Zoned Schools

Elementary East Canyon Elementary School F ID #247/357 Nat'l #20,819/41,679 Middle Sage Valley Middle School F ID #68/109 Nat'l #5,727/14,009 High Ridgevue High School D- ID #55/169 Nat'l #6,330/17,239

Schools (NCES district)

District
Vallivue School District
NCES district ID
1600600
Math proficiency
34% ▼ -9.00%
Reading proficiency
56% ▼ -1.00%
Median HH income
$47,377
Composite
38.3/100
National rank
#4229
State rank
#48 of 92 in ID
B Composite livability gradescore 72/100

Livability — Nampa

Score
72/100
State rank
#47
US rank
#6250

Category grades

Amenities F Commute F Cost of living A- Crime B- Employment C- Housing A+ Health & safety A+ User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Nampa, ID
County
Canyon County · 248,853 people
City population
142,249
Metro
Boise City, ID
Population (ZIP)
38,121
Household income
$69,914
Rent vs Own
27.4% rent · 72.6% own
Severe rent burden
6% of renters

Population outlook (Canyon County) Hauer SSP2

Today (2025)
248,853 people
By 2030
269,596 · +8.3%
By 2040
311,081 · +25.0%
By 2050
350,809 · +41.0%
By 2075
441,884 · +77.6%
By 2100
505,641 · +103.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Hispanic / Latino 24% Two or more races 11%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Portuguese 3% Slovak 2% Lithuanian 2%
Foreign-born
8% · Canada, Vietnam
Languages at home
81% English-only · Spanish 16% German/W. Germanic 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Canyon

2024 margin
Solid R (+46.6) · D 25.4% · R 72.0% · Other 2.5%
2008→2024 swing
-11.4pp toward R · 2008: -35.2pp · 2024: -46.6pp
All cycles
2024: R+46.6 2020: R+39.7 2016: R+41.8 2012: R+37.1 2008: R+35.2

Not yet ingested

Civics

Price history

-10.5% since first listed
3 events — show timeline
  • 2026-05-18 Price Changed $67,990 IMLS
  • 2026-04-29 Price Changed $69,990 IMLS
  • 2025-12-14 Listed $76,000 IMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…