CashFlowRE
Sign in Sign up
240 Colleen Dr
B+ Composite 78.41
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
  • Rent growth +4.1/5.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

240 Colleen Dr · Mountain Home, ID 83647
2 bd · 2.0 ba · 938 sqft · Manufactured · 17 Days on market
Built 1994 Est $62k · 19% under ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 1994 manufactured home features 2 bedrooms and 2 bathrooms and is located in Eagle Wing Mobile Home Park in Mountain Home, Idaho. It comes equipped with a stove, dishwasher, refrigerator, and convenient washer/dryer hook-ups. The home also includes central heat and A/C for year-round comfort, plus off-street parking for added convenience.

Key facts

  • Updated flooring
  • Newer exterior paint
  • Built 1994

Tags

UPDATED FLOORINGNEWER EXTERIOR PAINTALL APPLIANCES INCLUDEDEASY ACCESS TO LOCAL AMENITIES

Property features AI

Exterior

  • Utilities: City water service
  • Home design: Mobile/manufactured home on a rented lot; Built in 1994
  • Construction: Year built: 1994
  • Exterior features: Small lot (approximately 5,999 sq ft); Located in a mobile home park

Interior

  • Bedrooms: Two bedrooms total; Primary bedroom on the main level (15 x 13); Second bedroom on the main level (12 x 12)
  • Flooring: Laminate flooring
  • Bathrooms: Two bathrooms
  • Heating & cooling: No central heating listed; Central air conditioning
  • Interior features: Main-level living areas

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $50k.

Deal economics

  • At list price, monthly cash flow is $875 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Recommended offer: $49k (1.5% below list) — sets the bar for market timing.
  • Cap rate 27.3% vs local median 3.1% in Mountain Home — 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 76/100 on livability (#26 in ID, #3,741 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: employment D, amenities F, commute F.
  • Mountain Home District (town): math 28% / reading 44% proficiency, ranked #78 of 92 in ID (top 85%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mountain Home Sr High School (math 21% / reading 44%, grade F, #117 of 169 statewide, top 70%, 960 students, 33% FRL).
  • Market conditions: Rents rising fast (+6.2%/yr); 347 active listings in the ZIP; 129 units permitted in Elmore County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Elmore County population projected at -35% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 6.2% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($49k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $49,151 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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.
  3. 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.
  4. 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
3.05%
Cap rate
27.35%
Cash-on-cash
75.19%
DSCR
4.35
GRM
2.7

CMA / ARV

ARV (on-the-fly)
$61,908
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
240 Colleen Dr 0.00mi 2/2.0 938 (0%) 6mo $54,900 $59 95
235 Colleen Dr 0.03mi 2/2.0 924 (-2%) 6mo $50,000 $54 92
235 W 9th 0.02mi 3/2.0 (+1) 924 (-2%) 1mo $55,000 $60 90
215 Dawn Dr 0.06mi 3/2.0 (+1) 920 (-2%) 1mo $79,900 $87 88
245 SW Dawn Dr 0.05mi 3/2.0 (+1) 924 (-2%) 3mo $69,900 $76 88
290 Colleen Dr 0.05mi 3/2.0 (+1) 910 (-3%) 9mo $60,000 $66 81
265 Dawn Dr 0.07mi 3/2.0 (+1) 960 (+2%) 10mo $45,000 $47 79
370 W 12th S #28 0.29mi 3/2.0 (+1) 880 (-6%) 16mo $90,000 $102 58
151 C 0.73mi 2/2.0 980 (+4%) 11mo $70,000 $71 49

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 · 6.23% rent growth · sell at horizon

5-year hold
IRR
78.7%
Equity multiple
4.78×
Total profit
$52,790
Equity at exit
$7,440
10-year hold
IRR
83.0%
Equity multiple
11.04×
Total profit
$140,214
Equity at exit
$4,314

Cash invested: $13,972 (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.

ZIP-level market 83647

Home prices YoY
-31.4%
Rents YoY
6.2%
Active inventory
347
Price-to-rent
2.7×

Monthly cashflow live

Estimated rent
$1,523 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$45 /mo · $539/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$320
Net cashflow
$875

Break-even live

Break-even rent $414
Max offer price $49,900
Occupancy floor 38%

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
$12,475
Closing costs
$1,497
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 13 events

  1. 2026-06-19
    days on market $49,900 Active 17 DOM
  2. 2026-06-18
    days on market $49,900 Active 16 DOM
  3. 2026-06-17
    days on market $49,900 Active 15 DOM
  4. 2026-06-16
    days on market $49,900 Active 14 DOM
  5. 2026-06-15
    days on market $49,900 Active 13 DOM
  6. 2026-06-14
    days on market $49,900 Active 11 DOM
  7. 2026-06-12
    days on market $49,900 Active 10 DOM
  8. 2026-06-09
    days on market $49,900 Active 7 DOM
  9. 2026-06-08
    days on market $49,900 Active 6 DOM
  10. 2026-06-07
    days on market $49,900 Active 5 DOM
  11. 2026-06-07
    days on market $49,900 Active 4 DOM
  12. 2026-06-03
    remarks 633-char remark
  13. 2026-06-03
    listed $49,900 Active 1 DOM

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

Tax reassessment forecast ID · Resets to sale price

Current annual tax
$539 · $45/mo
Projected year-2 tax
$539 · $45/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$18,270
− Mortgage interest
−$2,795
− Property taxes
−$539
− Insurance
−$250
− Repairs & maintenance
−$1,462
− Management
−$1,462
− Depreciation
−$1,452
Taxable income
$10,312
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,475
After-tax cash flow
$8,030/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.

Schools (NCES district)

District
Mountain Home District
NCES district ID
1602250
Math proficiency
28% ▼ -5.00%
Reading proficiency
44% ▲ 1.00%
Median HH income
$44,262
Composite
30.57/100
National rank
#6203
State rank
#78 of 92 in ID

Livability — Mountain Home

Score
76/100
State rank
#26
US rank
#3741

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mountain Home, ID
County
Elmore County · 22,952 people
City population
22,952
Metro
Mountain Home, ID
Population (ZIP)
22,952
Household income
$63,760
Rent vs Own
28.5% rent · 71.5% own
Severe rent burden
317.0

Population outlook (Elmore County) Hauer SSP2

Today (2025)
22,644 people
By 2030
21,112 · -6.8%
By 2040
17,768 · -21.5%
By 2050
14,629 · -35.4%
By 2075
9,144 · -59.6%
By 2100
6,006 · -73.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 18% Two or more races 13% Asian 3% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Portuguese 4% Lithuanian 3% Scotch-Irish 3%
Foreign-born
10% · Canada
Languages at home
85% English-only · Spanish 10% Russian/Polish/Slavic 2% Chinese 1%

Political lean MEDSL · Elmore

2024 margin
Solid R (+48.5) · D 24.5% · R 73.0% · Other 2.5%
2008→2024 swing
-12.1pp toward R · 2008: -36.4pp · 2024: -48.5pp
All cycles
2024: R+48.5 2020: R+45.5 2016: R+47.0 2012: R+33.9 2008: R+36.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -108.42%
Current HPI
236.3087
Rent YoY
▲ 6.23%
Metro
Mountain Home, ID
State GDP YoY
▲ 4.51%
F500 in state
6

Industry mix (Fortune 500 HQ in ID)

Industry F500 HQs Revenue

Price history

-16.7% since first listed
5 events — show timeline
  • 2026-06-02 Listed $49,900 IMLS
  • 2025-12-29 Sold (MLS) IMLS
  • 2025-12-19 Pending IMLS
  • 2025-12-02 Price Changed $54,900 IMLS
  • 2025-11-06 Listed $59,900 IMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…