CashFlowRE
Sign in Sign up
5555 Yellowstone Ave
D+ Composite 46.93
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.3/10.0
  • Livability +4.3/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$15,000

5555 Yellowstone Ave · Chubbuck, ID 83202
2 bd · 1.0 ba · 1,368 sqft · Manufactured · 24 Days on market
Built 1968 ↓ 11% since listing

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

Listing remarks MLS

Check out this newly remodeled and updated 3 bedroom 2 bath Doublewide mobile home in Chubbuck's Town and Country Mobile Home Park. This home has 3 total bedrooms, 1 master bed with a full bath and large closet, 2 other decent sized bedrooms and another full bath. Large open living room and kitchen areas, washer & dryer hookups, all new carpeting, new stove and refrigerator, all new vinyl plank flooring, and new paint throughout. All windows are newer vinyl, gas forced air furnace. End lot with a large fenced yard. Space rent is $495 per month plus water and sewer. Prospective buyers must apply and be approved by Town & Country mobile home park prior to occupancy. Cash, conventional financing, or a rent to own option may be available. Call for details.

Key facts

  • Built out side rooms
  • Built 1968
  • Listed 23 days

Tags

BUILT OUT SIDE ROOMSELECTRICITY CURRENTLY WORKS

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/1.0-bath manufactured listed at $15k.

Deal economics

  • At list price, monthly cash flow is $994 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $15k).
  • Recommended offer: $15k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 86/100 on livability (#4 in ID, #454 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: crime C-.
  • Pocatello District (urban): math 45% / reading 58% proficiency, ranked #26 of 92 in ID (top 28%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.1%/yr); 212 active listings in the ZIP; 325 units permitted in Bannock County in 2024 (6 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $104 of loan paydown is wiped out by about $450 of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($15k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 27y ago 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 $14,775 (1.5% below list)

Questions for the listing agent

  1. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  5. 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.
  6. 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.
  7. 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
9.26%
Cap rate
85.78%
Cash-on-cash
283.89%
DSCR
13.63
GRM
0.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.14% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
15.54×
Total profit
$61,071
Equity at exit
$2,237
10-year hold
IRR
Equity multiple
33.28×
Total profit
$135,560
Equity at exit
$1,297

Cash invested: $4,200 (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 83202

Rents YoY
3.1%
Active inventory
212
Price-to-rent
0.9×

Monthly cashflow live

Estimated rent
$1,389 medium interval (Pro) →
Mortgage (P&I)
$79
Tax est. 1.5%
$19 /mo · $225/yr
Insurance
$6
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$994

Break-even live

Break-even rent $131
Max offer price $15,000
Occupancy floor 23%

Sensitivity live

Price -10% $1,004 -5% $999 +0% $994 +5% $988 +10% $983
Rent -10% $884 -5% $939 +0% $994 +5% $1,048 +10% $1,103
Rate -1.0pp $1,001 -0.5pp $997 base $994 +0.5pp $990 +1.0pp $986

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
$3,750
Closing costs
$450
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 43 events

  1. 2026-06-19
    days on market $15,000 Active 24 DOM
  2. 2026-06-18
    days on market $15,000 Active 23 DOM
  3. 2026-06-17
    days on market $15,000 Active 22 DOM
  4. 2026-06-16
    days on market $15,000 Active 21 DOM
  5. 2026-06-15
    days on market $15,000 Active 20 DOM
  6. 2026-06-14
    days on market $15,000 Active 18 DOM
  7. 2026-06-13
    days on market $15,000 Active 17 DOM
  8. 2026-06-10
    days on market $15,000 Active 15 DOM
  9. 2026-06-09
    days on market $15,000 Active 14 DOM
  10. 2026-06-08
    days on market $15,000 Active 13 DOM
  11. 2026-06-07
    days on market $15,000 Active 12 DOM
  12. 2026-06-03
    days on market $15,000 Active 8 DOM
  13. 2026-06-02
    days on market $15,000 Active 7 DOM
  14. 2026-06-01
    days on market $15,000 Active 6 DOM
  15. 2026-05-31
    days on market $15,000 Active 5 DOM
  16. 2026-05-30
    days on market $15,000 Active 4 DOM
  17. 2026-05-26
    listed $15,000 Active
  18. 2026-03-17
    soldstatus Closed
  19. 2026-03-04
    status Pending
  20. 2026-01-06
    soldstatus Closed 774-char remark
    Show marketing remark (774 chars)

    Check out this newly remodeled and updated 3 bedroom 2 bath Doublewide mobile home in Chubbuck's Town and Country Mobile Home Park. This home has 3 total bedrooms, 1 master bed with a full bath and large closet, 2 other decent sized bedrooms and another full bath. Large open living room and kitchen areas, washer & dryer hookups, all new carpeting, new stove and refrigerator, all new vinyl plank flooring, and new paint throughout. All windows are newer vinyl, gas forced air furnace. End lot with a large fenced yard. Space rent is $495 per month plus water and sewer. Prospective buyers must apply and be approved by Town & Country mobile home park prior to occupancy. Cash, conventional financing, or a rent to own option may be available. Call for details.

  21. 2026-01-04
    status Pending 774-char remark
    Show marketing remark (774 chars)

    Check out this newly remodeled and updated 3 bedroom 2 bath Doublewide mobile home in Chubbuck's Town and Country Mobile Home Park. This home has 3 total bedrooms, 1 master bed with a full bath and large closet, 2 other decent sized bedrooms and another full bath. Large open living room and kitchen areas, washer & dryer hookups, all new carpeting, new stove and refrigerator, all new vinyl plank flooring, and new paint throughout. All windows are newer vinyl, gas forced air furnace. End lot with a large fenced yard. Space rent is $495 per month plus water and sewer. Prospective buyers must apply and be approved by Town & Country mobile home park prior to occupancy. Cash, conventional financing, or a rent to own option may be available. Call for details.

  22. 2026-01-01
    listed $79,900 Active 774-char remark
    Show marketing remark (774 chars)

    Check out this newly remodeled and updated 3 bedroom 2 bath Doublewide mobile home in Chubbuck's Town and Country Mobile Home Park. This home has 3 total bedrooms, 1 master bed with a full bath and large closet, 2 other decent sized bedrooms and another full bath. Large open living room and kitchen areas, washer & dryer hookups, all new carpeting, new stove and refrigerator, all new vinyl plank flooring, and new paint throughout. All windows are newer vinyl, gas forced air furnace. End lot with a large fenced yard. Space rent is $495 per month plus water and sewer. Prospective buyers must apply and be approved by Town & Country mobile home park prior to occupancy. Cash, conventional financing, or a rent to own option may be available. Call for details.

  23. 2025-12-22
    listed $79,900 Active
  24. 2025-12-19
    price $79,900
  25. 2025-09-17
    listed $87,500 Active
  26. 2024-11-08
    listed $15,000 Active
  27. 2024-09-25
    price $20,000
  28. 2024-09-18
    price $22,000
  29. 2024-09-11
    listed $25,000 Active
  30. 2023-08-23
    soldstatus Closed
  31. 2023-08-15
    status Pending
  32. 2023-08-08
    historical
  33. 2023-07-28
    listed $68,500 Active
  34. 2023-07-22
    price $68,500
  35. 2023-02-09
    listed $70,000 Active
  36. 2019-06-27
    soldstatus
  37. 2019-02-06
    listed $1,800,000
  38. 2002-03-01
    soldstatus
  39. 2002-02-19
    listed $14,000
  40. 2001-07-06
    soldstatus
  41. 2001-06-27
    listed $14,000
  42. 1999-12-30
    soldstatus
  43. 1999-05-25
    listed $16,900

ⓘ 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 2/10 Low FEMA zone X (unshaded) · 6% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥93°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 6 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
$16,668
− Mortgage interest
−$840
− Property taxes
−$225
− Insurance
−$75
− Repairs & maintenance
−$1,333
− Management
−$1,333
− Depreciation
−$436
Taxable income
$12,424
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,982
After-tax cash flow
$8,942/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
Pocatello District
NCES district ID
1602640
Math proficiency
45% ▼ -6.00%
Reading proficiency
58% ▼ -1.00%
Median HH income
$44,478
Composite
43.46/100
National rank
#3003
State rank
#26 of 92 in ID

Livability — Chubbuck

Score
86/100
State rank
#4
US rank
#454

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chubbuck, ID
County
Bannock County · 82,995 people
City population
24,513
Metro
Pocatello, ID
Population (ZIP)
24,513
Household income
$70,423
Rent vs Own
27.0% rent · 73.0% own
Severe rent burden
510.0

Population outlook (Bannock County) Hauer SSP2

Today (2025)
86,173 people
By 2030
86,575 · +0.5%
By 2040
86,235 · +0.1%
By 2050
86,090 · -0.1%
By 2075
85,032 · -1.3%
By 2100
85,103 · -1.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 13% Native American 9% Two or more races 6%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Portuguese 3% Slovak 3% Italian 2%
Foreign-born
2% · Canada
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · Bannock

2024 margin
Strong R (+25.1) · D 35.8% · R 60.9% · Other 3.3%
2008→2024 swing
-12.1pp toward R · 2008: -13.0pp · 2024: -25.1pp
All cycles
2024: R+25.1 2020: R+21.9 2016: R+20.5 2012: R+22.1 2008: R+13.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -140.31%
Current HPI
229.4622
Rent YoY
▲ 3.14%
Metro
Pocatello, ID
State GDP YoY
▲ 4.51%
F500 in state
6

Industry mix (Fortune 500 HQ in ID)

Industry F500 HQs Revenue

Price history

-11.2% since first listed
27 events — show timeline
  • 2026-05-26 Listed $15,000 FSBO.com
  • 2026-03-17 Sold (MLS) PCTMLS
  • 2026-03-04 Pending PCTMLS
  • 2026-01-06 Sold (MLS) PCTMLS
  • 2026-01-04 Pending PCTMLS
  • 2026-01-01 Listed $79,900 PCTMLS
  • 2025-12-22 Listed $79,900 PCTMLS
  • 2025-12-19 Price Changed $79,900 PCTMLS
  • 2025-09-17 Listed $87,500 PCTMLS
  • 2024-11-08 Listed $15,000 PCTMLS
  • 2024-09-25 Price Changed $20,000 PCTMLS
  • 2024-09-18 Price Changed $22,000 PCTMLS
  • 2024-09-11 Listed $25,000 PCTMLS
  • 2023-08-23 Sold (MLS) PCTMLS
  • 2023-08-15 Pending PCTMLS
  • 2023-08-08 Delisted PCTMLS
  • 2023-07-28 Listed $68,500 PCTMLS
  • 2023-07-22 Price Changed $68,500 PCTMLS
  • 2023-02-09 Listed $70,000 PCTMLS
  • 2019-06-27 Sold (MLS) PCTMLS
  • 2019-02-06 Listed $1,800,000 PCTMLS
  • 2002-03-01 Sold (MLS) SRMLS
  • 2002-02-19 Listed $14,000 SRMLS
  • 2001-07-06 Sold (MLS) SRMLS
  • 2001-06-27 Listed $14,000 SRMLS
  • 1999-12-30 Sold (MLS) SRMLS
  • 1999-05-25 Listed $16,900 SRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…