CashFlowRE
Sign in Sign up
723 C St
D- Composite 35.64
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).

  • Appreciation +9.7/10.0
  • ARV discount +7.5/15.0
  • Cash flow +6.2/30.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.4/10.0
  • Schools +1.3/10.0
  • DSCR +0.5/10.0

$145,000

723 C St · Plummer, ID 83851
2 bd · 1.0 ba · 556 sqft · Manufactured public records · 90 Days on market
Built 1965 6,969 sqft lot $261/sqft · 18% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Here is your chance to own a nice home in a great location! This property is zoned Commercial and Residential! This 1965 Mobile home has been redone inside and out! Inside you will find 2 bedroom and 1 large bathroom with a large jetted tub. There also is a large dinning room, separate laundry room along with a bonus room for even more space!! Out side in the front yard you will see a large water fountain that has 4 waterfall features. In the back yard there is a small storage shed . Make this your home or Start a business with great Highway 5 frontage. 40 minutes to Coeur D' Alene and 30 minutes to St.Maries Idaho.

Key facts

  • Large dining room
  • Zoned residential
  • Large jetted tub

Tags

ZONED COMMERCIALZONED RESIDENTIALLARGE JETTED TUBLARGE DINING ROOMSEPARATE LAUNDRY ROOMBONUS ROOM

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 $145k.

Deal economics

  • At list price, monthly cash flow is $-265 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $107k (26.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $93k (35.6% below list).
  • Recommended offer: $93k (35.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 81/100 on livability (#13 in ID, #1,504 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, cost of living A+; Watch: schools F, amenities F.
  • Plummer-Worley Joint District (rural): math 6% / reading 15% proficiency, ranked #132 of 133 in ID (top 99%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 69 active listings in the ZIP; 52 units permitted in Benewah County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $15k of equity ($1k loan paydown + $14k appreciation (9.3% local appreciation)).
  • Benewah County population projected at -25% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$37k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 8y 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

  • Climate carrying-cost: severe wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $93,315 (35.6% 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. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
  3. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.64%
Cap rate
4.10%
Cash-on-cash
-7.83%
DSCR
0.65
GRM
12.9

CMA / ARV

ARV (median comp)
$309,097
List price
$145,000
Delta
-53.09%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

9.31% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.2%
Equity multiple
2.36×
Total profit
$55,329
Equity at exit
$123,408
10-year hold
IRR
16.3%
Equity multiple
5.30×
Total profit
$174,692
Equity at exit
$258,809

Cash invested: $40,600 (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 83851

Home prices YoY
4.2%
Active inventory
69
Price-to-rent
12.9×

Monthly cashflow live

Estimated rent
$933 medium interval (Pro) →
Mortgage (P&I)
$760
Tax est. 1.5%
$181 /mo · $2,175/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$196
Net cashflow
$-265

Break-even live

Break-even rent $1,268
Max offer price $106,672
Occupancy floor

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
$36,250
Closing costs
$4,350
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 37 events

  1. 2026-06-19
    days on market $145,000 Active 90 DOM
  2. 2026-06-18
    days on market $145,000 Active 89 DOM
  3. 2026-06-17
    days on market $145,000 Active 88 DOM
  4. 2026-06-16
    days on market $145,000 Active 87 DOM
  5. 2026-06-15
    days on market $145,000 Active 86 DOM
  6. 2026-06-14
    days on market $145,000 Active 84 DOM
  7. 2026-06-13
    days on market $145,000 Active 83 DOM
  8. 2026-06-10
    days on market $145,000 Active 81 DOM
  9. 2026-06-09
    days on market $145,000 Active 80 DOM
  10. 2026-06-08
    days on market $145,000 Active 79 DOM
  11. 2026-06-07
    days on market $145,000 Active 78 DOM
  12. 2026-06-05
    days on market $145,000 Active 75 DOM
  13. 2026-06-02
    days on market $145,000 Active 73 DOM
  14. 2026-06-01
    days on market $145,000 Active 72 DOM
  15. 2026-05-31
    days on market $145,000 Active 71 DOM
  16. 2026-05-30
    days on market $145,000 Active 70 DOM
  17. 2026-05-11
    status Active 623-char remark
    Show marketing remark (623 chars)

    Here is your chance to own a nice home in a great location! This property is zoned Commercial and Residential! This 1965 Mobile home has been redone inside and out! Inside you will find 2 bedroom and 1 large bathroom with a large jetted tub. There also is a large dinning room, separate laundry room along with a bonus room for even more space!! Out side in the front yard you will see a large water fountain that has 4 waterfall features. In the back yard there is a small storage shed . Make this your home or Start a business with great Highway 5 frontage. 40 minutes to Coeur D' Alene and 30 minutes to St.Maries Idaho.

  18. 2026-04-23
    status Pending 623-char remark
    Show marketing remark (623 chars)

    Here is your chance to own a nice home in a great location! This property is zoned Commercial and Residential! This 1965 Mobile home has been redone inside and out! Inside you will find 2 bedroom and 1 large bathroom with a large jetted tub. There also is a large dinning room, separate laundry room along with a bonus room for even more space!! Out side in the front yard you will see a large water fountain that has 4 waterfall features. In the back yard there is a small storage shed . Make this your home or Start a business with great Highway 5 frontage. 40 minutes to Coeur D' Alene and 30 minutes to St.Maries Idaho.

  19. 2026-03-02
    listed $145,000 Active 623-char remark
    Show marketing remark (623 chars)

    Here is your chance to own a nice home in a great location! This property is zoned Commercial and Residential! This 1965 Mobile home has been redone inside and out! Inside you will find 2 bedroom and 1 large bathroom with a large jetted tub. There also is a large dinning room, separate laundry room along with a bonus room for even more space!! Out side in the front yard you will see a large water fountain that has 4 waterfall features. In the back yard there is a small storage shed . Make this your home or Start a business with great Highway 5 frontage. 40 minutes to Coeur D' Alene and 30 minutes to St.Maries Idaho.

  20. 2025-03-27
    price $160,000
  21. 2025-01-23
    listed $170,000 Active
  22. 2024-07-08
    status Active
  23. 2024-06-29
    status Pending
  24. 2024-05-21
    price $160,000
  25. 2024-04-30
    status Active
  26. 2024-04-27
    status Pending
  27. 2024-03-07
    listed $170,000 Active
  28. 2023-05-03
    price $185,000
  29. 2023-03-15
    price $200,000
  30. 2022-12-15
    listed $235,000 Active
  31. 2020-08-25
    status Pending
  32. 2020-08-11
    status Active
  33. 2020-08-11
    historical
  34. 2020-08-11
    listed $52,500
  35. 2019-07-31
    listed $52,500 Active
  36. 2019-07-29
    historical Cancelled
  37. 2018-08-30
    listed $119,900 Active

ⓘ 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 8/10 Severe
  • 🌡 Heat 2/10 Low 7 d/yr ≥90°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 11 unhealthy d/yr today · 14 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
$11,198
− Mortgage interest
−$8,122
− Property taxes
−$2,175
− Insurance
−$725
− Repairs & maintenance
−$896
− Management
−$896
− Depreciation
−$4,218
Taxable loss
−$5,834
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,400
After-tax cash flow
$-1,778/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
Plummer-Worley Joint District
NCES district ID
1600815
Math proficiency
6% ▬ 0.00%
Reading proficiency
15% ▼ -5.00%
Median HH income
$42,287
Composite
12.92/100
National rank
#14536
State rank
#132 of 133 in ID

Livability — Plummer

Score
81/100
State rank
#13
US rank
#1504

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Plummer, ID
Population (ZIP)
1,925

Population outlook (Benewah County) Hauer SSP2

Today (2025)
8,373 people
By 2030
7,952 · -5.0%
By 2040
7,055 · -15.7%
By 2050
6,305 · -24.7%
By 2075
5,058 · -39.6%
By 2100
4,223 · -49.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 55% Native American 31% Two or more races 10% Hispanic / Latino 8% Black 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Slovak 2% Serbian 2% Portuguese 2%
Foreign-born
0%
Languages at home
89% English-only · German/W. Germanic 5% Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Benewah

2024 margin
Solid R (+61.4) · D 18.2% · R 79.6% · Other 2.2%
2008→2024 swing
-31.7pp toward R · 2008: -29.8pp · 2024: -61.4pp
All cycles
2024: R+61.4 2020: R+58.3 2016: R+55.4 2012: R+36.9 2008: R+29.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.31%
Current HPI
230.202
Rent YoY
Metro
State GDP YoY
▲ 4.51%
F500 in state
6

Industry mix (Fortune 500 HQ in ID)

Industry F500 HQs Revenue

Price history

+20.9% since first listed
21 events — show timeline
  • 2026-05-11 Relisted CDAMLS
  • 2026-04-23 Pending CDAMLS
  • 2026-03-02 Listed $145,000 CDAMLS
  • 2025-03-27 Price Changed $160,000 CDAMLS
  • 2025-01-23 Listed $170,000 CDAMLS
  • 2024-07-08 Relisted CDAMLS
  • 2024-06-29 Pending CDAMLS
  • 2024-05-21 Price Changed $160,000 CDAMLS
  • 2024-04-30 Relisted CDAMLS
  • 2024-04-27 Pending CDAMLS
  • 2024-03-07 Listed $170,000 CDAMLS
  • 2023-05-03 Price Changed $185,000 CDAMLS
  • 2023-03-15 Price Changed $200,000 CDAMLS
  • 2022-12-15 Listed $235,000 CDAMLS
  • 2020-08-25 Pending CDAMLS
  • 2020-08-11 Relisted CDAMLS
  • 2020-08-11 Delisted CDAMLS
  • 2020-08-11 Listed $52,500 CDAMLS
  • 2019-07-31 Listed $52,500 CDAMLS
  • 2019-07-29 Delisted CDAMLS
  • 2018-08-30 Listed $119,900 CDAMLS

Property tax history

-0.2%/yr

Latest (2025): $135 · +17.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…