CashFlowRE
Sign in Sign up
128 Mountain View Dr
D Composite 41.17
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).

  • ARV discount +13.0/15.0
  • Cash flow +10.1/30.0
  • Rent growth +4.1/5.0
  • Livability +3.8/5.0
  • Schools +3.1/10.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.8/10.0
  • Appreciation +0.0/10.0

$239,900

128 Mountain View Dr · Mountain Home, ID 83647
2 bd · 1.0 ba · 1,164 sqft · SingleFamily public records · 9 Days on market
Built 1951 6,098 sqft lot Est $274k · 12% under

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

Listing remarks MLS

2 bdrm, 1 bath, + bonus room. Original hardwood floors. Automatic sprinkler system. All appliances. 2 sheds in backyard. Patio and mud room.

Key facts

  • Hardwood flooring
  • Off-street parking
  • Corner lot

Tags

HARDWOOD FLOORINGCONCRETE KITCHEN COUNTERTOPSDEDICATED LAUNDRY ROOMOFF-STREET PARKINGCORNER LOTOUTDOOR LIVING

Property features AI

Finance

  • Other:
  • Financial info:
  • HOA & community:

Exterior

  • Parking:
  • Security:
  • Utilities: City water service; Sewer connected
  • Home design: Single-family residence; Built in 1951
  • Construction: Stucco exterior; Composition roof; Crawl space foundation
  • Exterior features: Partial wood and wire fencing; Garden; Sidewalks; Manual sprinkler system; Corner lot; Chickens allowed; Storage shed

Interior

  • Kitchen: Kitchen on main level (approx. 9 x 9); Dishwasher; Microwave; Refrigerator
  • Bedrooms: 3 bedrooms — all on the main level (Primary ~11 x 12; Bedroom 2 ~11 x 11; Bedroom 3 ~10 x 9)
  • Flooring: Hardwood; Vinyl sheet
  • Bathrooms: 1 bathroom
  • Heating & cooling: Forced air heating (natural gas); No central air listed
  • Interior features: Great room; Laminate countertops; Master bedroom on main level; Utility room on main level (approx. 6 x 11)
  • Laundry & utility: Washer and dryer included; Gas water heater

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 single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-142 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $215k (10.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $163k (32.2% below list).
  • Recommended offer: $163k (32.2% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 3.0% 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: East Elementary School (math 47% / reading 57%, grade C-, #130 of 357 statewide, top 38%, 456 students, 51% FRL); Hacker Middle School (math 24% / reading 40%, grade F, #90 of 109 statewide, top 84%, 552 students, 45% FRL); Mountain Home Sr High School (math 21% / reading 44%, grade F, #117 of 169 statewide, top 70%, 960 students, 33% FRL) — zoned schools at 43% FRL track the district average.
  • Market conditions: Rents rising fast (+6.2%/yr); 355 active listings in the ZIP; 129 units permitted in Elmore County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($64k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 17y 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.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,662 (32.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.68%
Cap rate
5.58%
Cash-on-cash
-2.53%
DSCR
0.89
GRM
12.3

CMA / ARV

ARV (on-the-fly)
$273,540
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
810 N 3rd E 0.08mi 3/1.5 (+1) 1,106 (-5%) 2mo $289,900 $262 79
416 N 4th West 0.28mi 3/1.0 (+1) 1,166 (+0%) 3mo $240,000 $206 79
835 N 8th E 0.34mi 2/2.0 1,150 (-1%) 2mo $270,000 $235 77
435 N 9th East 0.38mi 3/1.0 (+1) 1,200 (+3%) 1mo $319,000 $266 72
420 Oak Ct 0.34mi 3/2.0 (+1) 1,276 (+10%) 4mo $299,990 $235 56
285 E 14th North 0.68mi 3/2.0 (+1) 1,176 (+1%) 6mo $285,000 $242 53
410 Chestnut St 0.44mi 3/2.0 (+1) 1,293 (+11%) 1mo $255,000 $197 52
125 S 12th East 0.66mi 2/1.0 1,079 (-7%) 8mo $129,900 $120 51
1280 N 3 E 0.62mi 3/1.0 (+1) 1,059 (-9%) 8mo $285,000 $269 45
1305 N 2nd E 0.67mi 3/1.0 (+1) 1,000 (-14%) 1mo $180,000 $180 40
835 N 10th 0.47mi 3/2.0 (+1) 994 (-15%) 6mo $192,500 $194 40
945 N 11th East 0.55mi 3/1.5 (+1) 1,332 (+14%) 5mo $250,000 $188 39

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
-17.5%
Equity multiple
0.37×
Total profit
$-42,572
Equity at exit
$35,770
10-year hold
IRR
-5.2%
Equity multiple
0.62×
Total profit
$-25,253
Equity at exit
$20,742

Cash invested: $67,172 (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
355
Price-to-rent
12.3×

Monthly cashflow live

Estimated rent
$1,627 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$69 /mo · $827/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$342
Net cashflow
$-142

Break-even live

Break-even rent $1,806
Max offer price $214,833
Occupancy floor

Sensitivity live

Price -10% $-6 -5% $-74 +0% $-142 +5% $-210 +10% $-278
Rent -10% $-270 -5% $-206 +0% $-142 +5% $-78 +10% $-13
Rate -1.0pp $-21 -0.5pp $-81 base $-142 +0.5pp $-204 +1.0pp $-267

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
$59,975
Closing costs
$7,197
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 11 events

  1. 2026-05-17
    status Pending
  2. 2026-05-08
    listed $239,900 Active
  3. 2026-01-28
    listed $250,000 Active 140-char remark
    Show marketing remark (140 chars)

    2 bdrm, 1 bath, + bonus room. Original hardwood floors. Automatic sprinkler system. All appliances. 2 sheds in backyard. Patio and mud room.

  4. 2019-02-04
    soldstatus Sold
  5. 2019-02-04
    soldstatus
  6. 2019-01-07
    status Pending
  7. 2018-12-31
    status Active
  8. 2018-12-27
    status Pending
  9. 2018-11-12
    listed $89,900 Active
  10. 2010-04-09
    listed $36,000
  11. 2009-11-27
    listed $49,900

ⓘ 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
$827 · $69/mo
Projected year-2 tax
$1,655 · $138/mo
Expected delta
+$828/yr (+$69/mo · 100.2%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 9/10 Extreme
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 11 unhealthy d/yr today · 13 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
$19,519
− Mortgage interest
−$13,438
− Property taxes
−$827
− Insurance
−$1,200
− Repairs & maintenance
−$1,562
− Management
−$1,562
− Depreciation
−$6,979
Taxable loss
−$6,047
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,451
After-tax cash flow
$-251/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

+380.8% since first listed
11 events — show timeline
  • 2026-05-17 Pending IMLS
  • 2026-05-08 Listed $239,900 IMLS
  • 2026-01-28 Listed $250,000 Fizber.com
  • 2019-02-04 Sold (Public Records) Public Records
  • 2019-02-04 Sold (MLS) IMLS
  • 2019-01-07 Pending IMLS
  • 2018-12-31 Relisted IMLS
  • 2018-12-27 Pending IMLS
  • 2018-11-12 Listed $89,900 IMLS
  • 2010-04-09 Listed $36,000 IMLS
  • 2009-11-27 Listed $49,900 IMLS

Property tax history

-3.9%/yr

Latest (2025): $827 · -37.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…