CashFlowRE
Sign in Sign up
700 E Fairview Ave #28
C- Composite 52.42
Why this score? — see what drove the C- 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 +22.3/30.0
  • DSCR +7.2/10.0
  • 1% rule +5.8/10.0
  • Schools +5.2/10.0
  • Livability +4.1/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.2/5.0
  • ARV discount +2.0/15.0
  • Appreciation +0.0/10.0

$175,000

700 E Fairview Ave #28 · Meridian, ID 83642
3 bd · 2.0 ba · 1,248 sqft · Manufactured · 32 Days on market
Built 2017 Fair condition Est $156k · 12% over

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

Listing remarks MLS

Welcome to this 2017 Fleetwood manufactured home, nestled on a quiet cul-de-sac in the well-maintained Fairview Terrace Estates community. Designed with a thoughtful layout, this home boasts abundant natural light and curb appeal. Each bedroom includes a spacious walk-in closet, offering ample storage. The home features central air, ceiling fans, and a whole-house ventilation system for optimal comfort. Step outside to enjoy a charming porch and a dedicated garden space. Conveniently located near shopping, dining, and entertainment, this home provides the perfect balance of comfort and convenience.

Key facts

  • Ceiling fan
  • Great location
  • Plenty windows

Tags

OPEN KITCHEN WITH ISLANDPLENTY WINDOWSSPACIOUS WALKING CLOSETCENTRAL AIRCEILING FANGREAT LOCATION

Property features AI

Finance

  • Other: Ventilation included for improved indoor air quality
  • HOA & community: Located in Fairview Terrace Estates (mobile home park)

Exterior

  • Utilities: City water service; Sewer connected
  • Home design: Mobile/manufactured home on a rented lot; Built in 2017
  • Construction: Built in 2017; Composition roof
  • Exterior features: Vinyl and wood fencing; Composition roof; Located in a mobile home park

Interior

  • Kitchen: Dishwasher; Microwave; Oven/Range (freestanding); Refrigerator; Breakfast bar; Laminate counters
  • Bedrooms: 3 bedrooms, all on the main level
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 bathrooms
  • Heating & cooling: Electric forced-air heating; Central air conditioning
  • Interior features: Master bathroom; Breakfast bar; Laminate counters
  • Laundry & utility: Washer; Dryer; Electric 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 3-bed/2.0-bath manufactured listed at $175k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $290 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Recommended offer: $170k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.3% vs local median 3.1% in Meridian — 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 82/100 on livability (#10 in ID, #1,176 nationally) — a professional / high-income tenant draw. Strengths: crime A+, commute A+, employment A+; Watch: cost of living D+.
  • Joint School District No. 2 (suburban): math 53% / reading 67% proficiency, ranked #11 of 92 in ID (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: River Valley Elementary School (math 53% / reading 53%, grade C, #124 of 357 statewide, top 35%, 427 students, 39% FRL); Meridian Academy (math 10% / reading 30%, grade F, #141 of 169 statewide, top 87%, 171 students, 40% FRL) — zoned schools average 40% FRL vs 23% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 36% at this address vs 60% district-wide (-24 pts) — the specific schools serving this property underperform the Joint School District No. 2 average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.8%/yr); 748 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 5,129 units permitted in Ada County in 2024 (414 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Ada County population projected at +45% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($170k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $169,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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?
  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
1.08%
Cap rate
8.28%
Cash-on-cash
7.10%
DSCR
1.32
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$156,000
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
700 East Fairview Ave #195 0.02mi 3/2.0 1,144 (-8%) 1mo $134,900 $118 84
700 E Fairview Ave #151 0.00mi 3/2.0 1,260 (+1%) 21mo $180,000 $143 81
700 E Fairview #63 0.00mi 3/2.0 1,140 (-9%) 22mo $124,900 $110 67
424 W Cherry Ln #68 0.72mi 3/2.0 1,080 (-14%) 4mo $135,000 $125 40

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 · 3.84% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.83×
Total profit
$-8,255
Equity at exit
$26,093
10-year hold
IRR
6.2%
Equity multiple
1.48×
Total profit
$23,444
Equity at exit
$15,131

Cash invested: $49,000 (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 83642

Rents YoY
3.8%
Active inventory
748
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,898 high interval (Pro) →
Mortgage (P&I)
$918
Tax est. 1.5%
$219 /mo · $2,625/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$399
Net cashflow
$290

Break-even live

Break-even rent $1,531
Max offer price $175,000
Occupancy floor 80%

Sensitivity live

Price -10% $411 -5% $350 +0% $290 +5% $229 +10% $169
Rent -10% $140 -5% $215 +0% $290 +5% $365 +10% $440
Rate -1.0pp $378 -0.5pp $334 base $290 +0.5pp $244 +1.0pp $198

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
$43,750
Closing costs
$5,250
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.

Rent comps 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1067 N Crestley Ave Meridian, ID 3.0 2.0 1292 $2,145 $1.66 3d 1 0.54mi
395 W Cranmer Dr Meridian, ID 3.0 1.5 1224 $1,895 $1.55 3d 1 0.65mi
1440 N Locust Grove Rd Meridian, ID 2.0–3.0 2.5–3.0 1112 $2,275 $2.04 3d 9 0.71mi
1905 E Wilson Ln Unit 286-B Meridian, ID 2.0 1.0 873 $1,395 $1.60 3d 1 0.81mi
1905 E Wilson Ln Unit 286-A Meridian, ID 2.0 1.0 873 $1,395 $1.60 24d 1 0.81mi
1927 E Wilson Ln Meridian, ID 2.0 1.0 873 $1,395 $1.60 19d 1 0.82mi
2985 N Meridian Rd Unit 102 Meridian, ID 2.0 1.5 1186 $1,550 $1.31 3d 1 0.84mi
1949 E Wilson Ln Unit D Meridian, ID 2.0 1.0 873 $1,245 $1.43 3d 1 0.84mi
2182 E Clarene St Meridian, ID 3.0 2.0 1300 $2,195 $1.69 3d 1 0.92mi
511 W Pine Ave Unit D Meridian, ID 2.0 1.0 700 $1,195 $1.71 3d 1 0.95mi
537 W Idaho Ave Meridian, ID 2.0 1.5 1000 $1,500 $1.50 14d 1 1.00mi
539 W Idaho Ave Meridian, ID 2.0 1.5 1100 $1,500 $1.36 15d 1 1.01mi
1350 N Webb Way Meridian, ID 1.0–3.0 1.0–2.0 975 $4,819 $4.94 24d 1 1.02mi
689 W Pebblestone Ln Meridian, ID 2.0–3.0 2.5 1345 $2,500 $1.86 24d 12 1.16mi
3104 N Venable Ln Meridian, ID 1.0–3.0 1.0–2.5 1164 $2,595 $2.23 3d 17 1.16mi
1685 NW 13th Ave Meridian, ID 3.0 2.0 1227 $2,050 $1.67 14d 1 1.22mi
1374 W Sandalwood Dr Meridian, ID 2.0 1.0 795 $1,295 $1.63 15d 1 1.27mi
1033 W Pine Ave Apt 3 Meridian, ID 2.0 2.0 1014 $1,401 $1.38 3d 1 1.27mi
1339 W Sandalwood Dr Meridian, ID 3.0 2.0 1168 $1,995 $1.71 3d 1 1.28mi
1069 W Pine Ave #3 Meridian, ID 2.0 2.0 1014 $1,496 $1.48 3d 1 1.29mi
100 S Locust Grove Rd Meridian, ID 2.0 2.0 1000 $1,475 $1.48 11d 1 1.31mi
100 S Locust Grove Rd Meridian, ID 2.0 2.0 1000 $1,550 $1.55 3d 1 1.31mi
100 S Locust Grove Rd Unit 103 Meridian, ID 2.0 2.0 1000 $1,475 $1.48 12d 1 1.40mi

Listing history 19 events

  1. 2026-06-18
    days on market $175,000 Active 32 DOM
  2. 2026-06-17
    pricedays on market $175,000 Active 31 DOM
  3. 2026-06-16
    days on market $185,000 Active 30 DOM
  4. 2026-06-15
    days on market $185,000 Active 29 DOM
  5. 2026-06-13
    days on market $185,000 Active 27 DOM
  6. 2026-06-10
    days on market $185,000 Active 24 DOM
  7. 2026-06-09
    days on market $185,000 Active 23 DOM
  8. 2026-06-08
    days on market $185,000 Active 22 DOM
  9. 2026-06-07
    days on market $185,000 Active 21 DOM
  10. 2026-06-03
    days on market $185,000 Active 17 DOM
  11. 2026-06-03
    days on market $185,000 Active 16 DOM
  12. 2026-06-01
    days on market $185,000 Active 15 DOM
  13. 2026-05-31
    days on market $185,000 Active 14 DOM
  14. 2026-05-17
    listed $185,000 Active
  15. 2025-06-10
    soldstatus Sold 605-char remark
    Show marketing remark (605 chars)

    Welcome to this 2017 Fleetwood manufactured home, nestled on a quiet cul-de-sac in the well-maintained Fairview Terrace Estates community. Designed with a thoughtful layout, this home boasts abundant natural light and curb appeal. Each bedroom includes a spacious walk-in closet, offering ample storage. The home features central air, ceiling fans, and a whole-house ventilation system for optimal comfort. Step outside to enjoy a charming porch and a dedicated garden space. Conveniently located near shopping, dining, and entertainment, this home provides the perfect balance of comfort and convenience.

  16. 2025-05-28
    status Pending 605-char remark
    Show marketing remark (605 chars)

    Welcome to this 2017 Fleetwood manufactured home, nestled on a quiet cul-de-sac in the well-maintained Fairview Terrace Estates community. Designed with a thoughtful layout, this home boasts abundant natural light and curb appeal. Each bedroom includes a spacious walk-in closet, offering ample storage. The home features central air, ceiling fans, and a whole-house ventilation system for optimal comfort. Step outside to enjoy a charming porch and a dedicated garden space. Conveniently located near shopping, dining, and entertainment, this home provides the perfect balance of comfort and convenience.

  17. 2025-04-23
    status Active 605-char remark
    Show marketing remark (605 chars)

    Welcome to this 2017 Fleetwood manufactured home, nestled on a quiet cul-de-sac in the well-maintained Fairview Terrace Estates community. Designed with a thoughtful layout, this home boasts abundant natural light and curb appeal. Each bedroom includes a spacious walk-in closet, offering ample storage. The home features central air, ceiling fans, and a whole-house ventilation system for optimal comfort. Step outside to enjoy a charming porch and a dedicated garden space. Conveniently located near shopping, dining, and entertainment, this home provides the perfect balance of comfort and convenience.

  18. 2025-04-10
    status Pending 605-char remark
    Show marketing remark (605 chars)

    Welcome to this 2017 Fleetwood manufactured home, nestled on a quiet cul-de-sac in the well-maintained Fairview Terrace Estates community. Designed with a thoughtful layout, this home boasts abundant natural light and curb appeal. Each bedroom includes a spacious walk-in closet, offering ample storage. The home features central air, ceiling fans, and a whole-house ventilation system for optimal comfort. Step outside to enjoy a charming porch and a dedicated garden space. Conveniently located near shopping, dining, and entertainment, this home provides the perfect balance of comfort and convenience.

  19. 2025-03-27
    listed $140,000 Active 605-char remark
    Show marketing remark (605 chars)

    Welcome to this 2017 Fleetwood manufactured home, nestled on a quiet cul-de-sac in the well-maintained Fairview Terrace Estates community. Designed with a thoughtful layout, this home boasts abundant natural light and curb appeal. Each bedroom includes a spacious walk-in closet, offering ample storage. The home features central air, ceiling fans, and a whole-house ventilation system for optimal comfort. Step outside to enjoy a charming porch and a dedicated garden space. Conveniently located near shopping, dining, and entertainment, this home provides the perfect balance of comfort and convenience.

ⓘ 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) · 3% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 12 unhealthy d/yr today · 16 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
$22,772
− Mortgage interest
−$9,803
− Property taxes
−$2,625
− Insurance
−$875
− Repairs & maintenance
−$1,822
− Management
−$1,822
− Depreciation
−$5,091
Taxable income
$735
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$176
After-tax cash flow
$3,301/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

Fair 45/100 Moderate rehab

This manufactured home requires moderate repairs and maintenance, with potential for significant value increase through updates to interior and exterior aesthetics.

Repairs flagged

  • Moderate Deck and railing — Weathered and in need of repair
  • Minor Kitchen cabinets — Worn appearance

Value-add opportunities

  • Both Paint interior walls and trim — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn kitchen cabinets — New cabinets improve functionality and appearance
  • Both Clean and organize landscaping — Neat landscaping enhances curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Deck and railing · Weathered and in need of repair Moderate $3,000–15,000
Kitchen cabinets · Worn appearance Minor $500–3,000
Total estimated repair cost · 2 items $3,500–18,000

Value-add ROI direction

  • Both Paint interior walls and trim — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn kitchen cabinets — New cabinets improve functionality and appearance
  • Both Clean and organize landscaping — Neat landscaping enhances curb appeal and property value

ⓘ 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
Joint School District No. 2
NCES district ID
1602100
Math proficiency
53% ▼ -6.00%
Reading proficiency
67% ▼ -1.00%
Median HH income
$64,573
Composite
52.42/100
National rank
#1576
State rank
#11 of 92 in ID

Livability — Meridian

Score
82/100
State rank
#10
US rank
#1176

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Meridian, ID
County
Ada County · 522,161 people
City population
138,302
Metro
Boise City, ID
Population (ZIP)
62,279
Household income
$96,909
Rent vs Own
30.3% rent · 69.7% own
Severe rent burden
1574.0

Population outlook (Ada County) Hauer SSP2

Today (2025)
535,818 people
By 2030
585,751 · +9.3%
By 2040
682,435 · +27.4%
By 2050
775,818 · +44.8%
By 2075
994,458 · +85.6%
By 2100
1,148,884 · +114.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 9% Two or more races 7% Asian 3%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Portuguese 3% Slovak 3% Lithuanian 3%
Foreign-born
5% · Canada, South Korea, Jamaica
Languages at home
93% English-only · Spanish 4% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Ada

2024 margin
R (+10.3) · D 43.4% · R 53.8% · Other 2.8%
2008→2024 swing
-4.2pp toward R · 2008: -6.2pp · 2024: -10.3pp
All cycles
2024: R+10.3 2020: R+3.9 2016: R+9.2 2012: R+11.3 2008: R+6.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -178.45%
Current HPI
321.2588
Rent YoY
▲ 3.84%
Metro
Boise City, ID
State GDP YoY
▲ 4.51%
F500 in state
6

Industry mix (Fortune 500 HQ in ID)

Industry F500 HQs Revenue

Price history

+32.1% since first listed
6 events — show timeline
  • 2026-05-17 Listed $185,000 IMLS
  • 2025-06-10 Sold (MLS) IMLS
  • 2025-05-28 Pending IMLS
  • 2025-04-23 Relisted IMLS
  • 2025-04-10 Pending IMLS
  • 2025-03-27 Listed $140,000 IMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…