CashFlowRE
Sign in Sign up
1730 W Quinn Road #611 Rd
B Composite 73.08
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +4.2/5.0
  • Condition / age +3.8/5.0
  • Rent growth +3.3/5.0
  • Appreciation +0.0/10.0

$93,900

1730 W Quinn Road #611 Rd · Pocatello, ID 83202
3 bd · 2.0 ba · 1,080 sqft · SingleFamily · 2 Days on market
Built 2026 Good condition

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

Listing remarks MLS

If you are looking for a move in ready home, then you won't want to pass this one up. This 1993 Guerdon manufactured home has 3 Bedrooms and 2 Bathrooms with an additional office. You will also enjoy relaxing on the large covered deck. This home has 1456 square feet for you to spread out and enjoy. Lot space is $436 plus you pay water, sewer, and garbage. Call today for your virtual or private showing!

Key facts

  • Splash pad
  • Ample cabinet space
  • Private bathroom

Tags

SPLASH PADLUXURY VINYL PLANK FLOORINGAMPLE CABINET SPACEPRIVATE BATHROOMGENEROUS CLOSET SPACE

Property features AI

Exterior

  • Utilities: Public water; Public sewer
  • Home design: Manufactured home (manufactured without land); Residential property
  • Construction: Vinyl siding
  • Exterior features: Located in the Highland Meadows subdivision

Interior

  • Kitchen: Dishwasher; Microwave; Range / Oven; Refrigerator
  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 2 full bathrooms on the main level
  • Heating & cooling: Electric forced-air heating
  • Interior features: Dishwasher; Microwave; Range / Oven; Refrigerator; Electric water heater; Electric forced-air heating

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 3-bed/2.0-bath single-family listed at $94k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $538 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $94k).

Location & tenants

  • Location reads 84/100 on livability (#7 in ID, #758 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities C-, employment D.
  • 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.
  • Zoned schools: Claude A Wilcox Elementary School (math 43% / reading 55%, grade D, #169 of 357 statewide, top 48%, 524 students, 60% FRL); Hawthorne Middle School (math 35% / reading 54%, grade D, #52 of 109 statewide, top 51%, 674 students, 48% FRL); Pocatello High School (math 45% / reading 65%, grade C, #25 of 169 statewide, top 14%, 1,352 students, 28% FRL) — zoned schools at 45% FRL track the district average.
  • 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 $649 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $26k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 38 sale attempts since 26y ago; this cycle's ask is 18% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $93,900

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
1.60%
Cap rate
13.17%
Cash-on-cash
24.58%
DSCR
2.09
GRM
5.2

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
18.1%
Equity multiple
1.73×
Total profit
$19,312
Equity at exit
$14,001
10-year hold
IRR
26.6%
Equity multiple
3.36×
Total profit
$61,940
Equity at exit
$8,119

Cash invested: $26,292 (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
5.2×

Monthly cashflow live

Estimated rent
$1,503 medium interval (Pro) →
Mortgage (P&I)
$492
Tax est. 1.5%
$117 /mo · $1,408/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$538

Break-even live

Break-even rent $821
Max offer price $93,900
Occupancy floor 59%

Sensitivity live

Price -10% $603 -5% $571 +0% $538 +5% $506 +10% $474
Rent -10% $420 -5% $479 +0% $538 +5% $598 +10% $657
Rate -1.0pp $586 -0.5pp $562 base $538 +0.5pp $514 +1.0pp $489

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
$23,475
Closing costs
$2,817
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 50 events

  1. 2026-06-19
    days on market $93,900 Active 2 DOM
  2. 2026-06-18
    remarks 699-char remark
  3. 2026-06-18
    pricedays on marketlisting id $93,900 Active 1 DOM
  4. 2026-06-17
    days on market $62,500 Active 64 DOM
  5. 2026-06-16
    days on market $62,500 Active 63 DOM
  6. 2026-06-15
    days on market $62,500 Active 62 DOM
  7. 2026-06-14
    days on market $62,500 Active 60 DOM
  8. 2026-06-13
    days on market $62,500 Active 59 DOM
  9. 2026-06-10
    days on market $62,500 Active 57 DOM
  10. 2026-06-09
    days on market $62,500 Active 56 DOM
  11. 2026-06-08
    days on market $62,500 Active 55 DOM
  12. 2026-06-07
    days on market $62,500 Active 54 DOM
  13. 2026-06-03
    days on market $62,500 Active 50 DOM
  14. 2026-06-02
    days on market $62,500 Active 49 DOM
  15. 2026-06-01
    days on market $62,500 Active 48 DOM
  16. 2026-05-31
    days on market $62,500 Active 47 DOM
  17. 2026-05-30
    days on market $62,500 Active 46 DOM
  18. 2023-09-18
    status Active
  19. 2023-09-18
    price $54,900
  20. 2023-08-30
    status Active
  21. 2023-08-24
    historical
  22. 2023-07-03
    price $59,900
  23. 2023-05-22
    price $64,900
  24. 2023-02-28
    price $69,900
  25. 2023-01-26
    soldstatus Closed 405-char remark
    Show marketing remark (405 chars)

    If you are looking for a move in ready home, then you won't want to pass this one up. This 1993 Guerdon manufactured home has 3 Bedrooms and 2 Bathrooms with an additional office. You will also enjoy relaxing on the large covered deck. This home has 1456 square feet for you to spread out and enjoy. Lot space is $436 plus you pay water, sewer, and garbage. Call today for your virtual or private showing!

  26. 2022-12-08
    status Active
  27. 2022-11-29
    status Pending 405-char remark
    Show marketing remark (405 chars)

    If you are looking for a move in ready home, then you won't want to pass this one up. This 1993 Guerdon manufactured home has 3 Bedrooms and 2 Bathrooms with an additional office. You will also enjoy relaxing on the large covered deck. This home has 1456 square feet for you to spread out and enjoy. Lot space is $436 plus you pay water, sewer, and garbage. Call today for your virtual or private showing!

  28. 2022-11-25
    price $79,900
  29. 2022-11-11
    price $74,900
  30. 2022-11-02
    status Active 405-char remark
    Show marketing remark (405 chars)

    If you are looking for a move in ready home, then you won't want to pass this one up. This 1993 Guerdon manufactured home has 3 Bedrooms and 2 Bathrooms with an additional office. You will also enjoy relaxing on the large covered deck. This home has 1456 square feet for you to spread out and enjoy. Lot space is $436 plus you pay water, sewer, and garbage. Call today for your virtual or private showing!

  31. 2022-10-27
    status Pending 405-char remark
    Show marketing remark (405 chars)

    If you are looking for a move in ready home, then you won't want to pass this one up. This 1993 Guerdon manufactured home has 3 Bedrooms and 2 Bathrooms with an additional office. You will also enjoy relaxing on the large covered deck. This home has 1456 square feet for you to spread out and enjoy. Lot space is $436 plus you pay water, sewer, and garbage. Call today for your virtual or private showing!

  32. 2022-10-06
    price $86,900
  33. 2022-10-05
    price $98,900 405-char remark
    Show marketing remark (405 chars)

    If you are looking for a move in ready home, then you won't want to pass this one up. This 1993 Guerdon manufactured home has 3 Bedrooms and 2 Bathrooms with an additional office. You will also enjoy relaxing on the large covered deck. This home has 1456 square feet for you to spread out and enjoy. Lot space is $436 plus you pay water, sewer, and garbage. Call today for your virtual or private showing!

  34. 2022-09-23
    price $99,000
  35. 2022-09-13
    price $99,499
  36. 2022-09-08
    listed $79,900 Active
  37. 2022-09-01
    price $104,900 405-char remark
    Show marketing remark (405 chars)

    If you are looking for a move in ready home, then you won't want to pass this one up. This 1993 Guerdon manufactured home has 3 Bedrooms and 2 Bathrooms with an additional office. You will also enjoy relaxing on the large covered deck. This home has 1456 square feet for you to spread out and enjoy. Lot space is $436 plus you pay water, sewer, and garbage. Call today for your virtual or private showing!

  38. 2022-07-28
    soldstatus Closed
  39. 2022-07-15
    status Pending
  40. 2022-07-13
    status Active 405-char remark
    Show marketing remark (405 chars)

    If you are looking for a move in ready home, then you won't want to pass this one up. This 1993 Guerdon manufactured home has 3 Bedrooms and 2 Bathrooms with an additional office. You will also enjoy relaxing on the large covered deck. This home has 1456 square feet for you to spread out and enjoy. Lot space is $436 plus you pay water, sewer, and garbage. Call today for your virtual or private showing!

  41. 2022-07-12
    price $50,000
  42. 2022-06-09
    listed $107,000 Active
  43. 2022-06-04
    listed $119,900 Active
  44. 2022-05-17
    soldstatus Closed
  45. 2022-05-06
    listed $55,000 Active
  46. 2022-04-22
    historical 405-char remark
    Show marketing remark (405 chars)

    If you are looking for a move in ready home, then you won't want to pass this one up. This 1993 Guerdon manufactured home has 3 Bedrooms and 2 Bathrooms with an additional office. You will also enjoy relaxing on the large covered deck. This home has 1456 square feet for you to spread out and enjoy. Lot space is $436 plus you pay water, sewer, and garbage. Call today for your virtual or private showing!

  47. 2022-04-08
    soldstatus
  48. 2022-03-28
    listed $35,000
  49. 2022-03-16
    soldstatus
  50. 2022-03-09
    listed $114,900

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 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
$18,036
− Mortgage interest
−$5,260
− Property taxes
−$1,408
− Insurance
−$470
− Repairs & maintenance
−$1,443
− Management
−$1,443
− Depreciation
−$2,732
Taxable income
$5,281
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,267
After-tax cash flow
$5,194/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 · 12 photos

Good 75/100 Cosmetic rehab

This move-in ready home offers a good condition with modern updates and a solid foundation. Minor exterior painting and carpet replacement would further enhance its resale and rental value.

Value-add opportunities

  • Resale Paint exterior trim — Enhances curb appeal
  • Rental Replace carpet — Fresh carpet improves tenant satisfaction

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint exterior trim — Enhances curb appeal
  • Rental Replace carpet — Fresh carpet improves tenant satisfaction

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Pocatello

Score
84/100
State rank
#7
US rank
#758

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pocatello, ID
County
Bannock County · 82,995 people
City population
58,482
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

+399.1% since first listed
89 events — show timeline
  • 2023-09-18 Relisted PCTMLS
  • 2023-09-18 Price Changed $54,900 PCTMLS
  • 2023-08-30 Relisted PCTMLS
  • 2023-08-24 Delisted PCTMLS
  • 2023-07-03 Price Changed $59,900 PCTMLS
  • 2023-05-22 Price Changed $64,900 PCTMLS
  • 2023-02-28 Price Changed $69,900 PCTMLS
  • 2023-01-26 Sold (MLS) PCTMLS
  • 2022-12-08 Relisted PCTMLS
  • 2022-11-29 Pending PCTMLS
  • 2022-11-25 Price Changed $79,900 PCTMLS
  • 2022-11-11 Price Changed $74,900 PCTMLS
  • 2022-11-02 Relisted PCTMLS
  • 2022-10-27 Pending PCTMLS
  • 2022-10-06 Price Changed $86,900 PCTMLS
  • 2022-10-05 Price Changed $98,900 PCTMLS
  • 2022-09-23 Price Changed $99,000 PCTMLS
  • 2022-09-13 Price Changed $99,499 PCTMLS
  • 2022-09-08 Listed $79,900 PCTMLS
  • 2022-09-01 Price Changed $104,900 PCTMLS
  • 2022-07-28 Sold (MLS) PCTMLS
  • 2022-07-15 Pending PCTMLS
  • 2022-07-13 Relisted PCTMLS
  • 2022-07-12 Price Changed $50,000 PCTMLS
  • 2022-06-09 Listed $107,000 PCTMLS
  • 2022-06-04 Listed $119,900 PCTMLS
  • 2022-05-17 Sold (MLS) PCTMLS
  • 2022-05-06 Listed $55,000 PCTMLS
  • 2022-04-22 Delisted PCTMLS
  • 2022-04-08 Sold (MLS) PCTMLS
  • 2022-03-28 Listed $35,000 PCTMLS
  • 2022-03-16 Sold (MLS) SRMLS
  • 2022-03-09 Listed $114,900 PCTMLS
  • 2022-03-07 Listed $114,900 PCTMLS
  • 2022-02-18 Sold (MLS) PCTMLS
  • 2022-02-01 Listed $79,900 SRMLS
  • 2022-01-21 Sold (MLS) PCTMLS
  • 2021-12-30 Sold (MLS) PCTMLS
  • 2021-12-06 Listed $84,900 PCTMLS
  • 2021-11-15 Sold (MLS) PCTMLS
  • 2021-11-14 Listed $39,900 PCTMLS
  • 2021-11-10 Listed $89,900 PCTMLS
  • 2021-09-14 Listed $84,000 PCTMLS
  • 2021-09-07 Sold (MLS) PCTMLS
  • 2021-06-11 Listed $67,000 PCTMLS
  • 2021-05-04 Sold (MLS) PCTMLS
  • 2021-03-05 Listed $49,900 PCTMLS
  • 2020-11-09 Sold (MLS) PCTMLS
  • 2020-10-16 Sold (MLS) PCTMLS
  • 2020-08-25 Listed $67,000 PCTMLS
  • 2020-08-25 Listed $32,900 PCTMLS
  • 2019-11-08 Sold (MLS) PCTMLS
  • 2019-09-16 Listed $29,000 PCTMLS
  • 2008-04-04 Sold (MLS) SRMLS
  • 2008-01-16 Listed $24,000 SRMLS
  • 2005-02-25 Sold (MLS) SRMLS
  • 2004-07-09 Listed $35,000 SRMLS
  • 2003-08-25 Sold (MLS) SRMLS
  • 2003-07-21 Listed $4,000 SRMLS
  • 2003-04-25 Sold (MLS) SRMLS
  • 2003-04-14 Sold (MLS) SRMLS
  • 2002-12-17 Sold (MLS) SRMLS
  • 2002-11-30 Sold (MLS) SRMLS
  • 2002-11-27 Sold (MLS) SRMLS
  • 2002-08-21 Listed $10,000 SRMLS
  • 2002-07-16 Listed $14,900 SRMLS
  • 2002-06-19 Listed $16,900 SRMLS
  • 2002-04-10 Listed $18,900 SRMLS
  • 2002-04-10 Listed $18,900 SRMLS
  • 2002-01-21 Sold (MLS) SRMLS
  • 2001-11-07 Listed $6,500 SRMLS
  • 2001-10-04 Sold (MLS) SRMLS
  • 2001-08-24 Sold (MLS) SRMLS
  • 2001-06-28 Sold (MLS) SRMLS
  • 2001-04-13 Listed $11,900 SRMLS
  • 2001-03-24 Listed $24,900 SRMLS
  • 2001-01-10 Listed $10,900 SRMLS
  • 2000-11-28 Sold (MLS) SRMLS
  • 2000-11-22 Sold (MLS) SRMLS
  • 2000-11-17 Listed $4,900 SRMLS
  • 2000-11-14 Sold (MLS) SRMLS
  • 2000-10-12 Sold (MLS) SRMLS
  • 2000-10-10 Listed $41,900 SRMLS
  • 2000-08-28 Listed $11,500 SRMLS
  • 2000-07-31 Sold (MLS) SRMLS
  • 2000-07-14 Sold (MLS) SRMLS
  • 2000-07-10 Sold (MLS) SRMLS
  • 2000-06-29 Sold (MLS) SRMLS
  • 2000-06-16 Listed $11,000 SRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…