CashFlowRE
Sign in Sign up
330 W Chubbuck Rd
B Composite 71.68
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 +4.3/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$65,900

330 W Chubbuck Rd · Chubbuck, ID 83202
2 bd · 2.0 ba · 1,296 sqft · Manufactured · 3 Days on market
Built 1993 Fair condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3 bedroom, 2 full bath manufactured home is in great shape and has been well taken care of! Enjoy updates like vinyl windows, central A/C , LVP flooring, and newer carpet. No work is needed to move in and make it your own! Features a large carport to keep the snow and sun off of your vehicle, and a covered front porch to enjoy fresh air during all four seasons. Also includes two large storage sheds to keep the clutter organized and tucked away. Convenient location near parks, shopping, and dining. The lot rent is affordable at $495/month and includes water, sewer, and garbage. Call your favorite agent and schedule a showing today!

Key facts

  • Built 1993
  • Listed 3 days

Property features AI

Finance

  • HOA & community: Homeowners association with a $495 monthly fee

Exterior

  • Parking: Concrete parking
  • Utilities: Public water; Public sewer
  • Home design: Manufactured home (residential); Single-story (above-grade finished area listed)
  • Construction: Manufactured home (no land)
  • Exterior features: Covered porch; Wood fencing; Shed(s)

Interior

  • Kitchen: Dishwasher; Range / Oven; Microwave; Refrigerator; Electric water heater
  • Bedrooms: 3 main-level bedrooms
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Central air conditioning; Electric forced-air heating
  • Interior features: Vaulted ceilings; Walk-in closets
  • Laundry & utility: Washer; Dryer

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/2.0-bath manufactured listed at $66k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $640 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $66k).

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.
  • Zoned schools: Rulon M Ellis Elementary School (math 56% / reading 63%, grade B-, #75 of 357 statewide, top 23%, 380 students, 44% FRL); Hawthorne Middle School (math 35% / reading 54%, grade D, #52 of 109 statewide, top 51%, 674 students, 48% FRL); Highland High School (math 45% / reading 57%, grade D+, #38 of 169 statewide, top 22%, 1,589 students, 22% FRL) — zoned schools at 38% 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 $456 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.1% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 22 sale attempts since 28y 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 $65,900

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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. 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.
  5. 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.
  6. 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
2.11%
Cap rate
17.96%
Cash-on-cash
41.65%
DSCR
2.85
GRM
4.0

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
38.4%
Equity multiple
2.64×
Total profit
$30,331
Equity at exit
$9,826
10-year hold
IRR
45.0%
Equity multiple
5.33×
Total profit
$79,829
Equity at exit
$5,698

Cash invested: $18,452 (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
4.0×

Monthly cashflow live

Estimated rent
$1,387 medium interval (Pro) →
Mortgage (P&I)
$346
Tax est. 1.5%
$82 /mo · $988/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$291
Net cashflow
$640

Break-even live

Break-even rent $576
Max offer price $65,900
Occupancy floor 49%

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
$16,475
Closing costs
$1,977
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. 2026-06-13
    statusdays on market $65,900 Pending 3 DOM
  2. 2026-06-10
    remarks 699-char remark
  3. 2026-06-10
    pricestatusdays on marketlisting id $65,900 Active 1 DOM
  4. 2026-05-31
    status $64,500 Pending 11 DOM
  5. 2026-05-31
    days on market $64,500 Active 11 DOM
  6. 2026-05-30
    days on market $64,500 Active 10 DOM
  7. 2026-05-20
    listed $64,500 Active
  8. 2026-05-18
    soldstatus Closed 645-char remark
    Show marketing remark (645 chars)

    This 3 bedroom, 2 full bath manufactured home is in great shape and has been well taken care of! Enjoy updates like vinyl windows, central A/C , LVP flooring, and newer carpet. No work is needed to move in and make it your own! Features a large carport to keep the snow and sun off of your vehicle, and a covered front porch to enjoy fresh air during all four seasons. Also includes two large storage sheds to keep the clutter organized and tucked away. Convenient location near parks, shopping, and dining. The lot rent is affordable at $495/month and includes water, sewer, and garbage. Call your favorite agent and schedule a showing today!

  9. 2026-05-04
    status Pending 645-char remark
    Show marketing remark (645 chars)

    This 3 bedroom, 2 full bath manufactured home is in great shape and has been well taken care of! Enjoy updates like vinyl windows, central A/C , LVP flooring, and newer carpet. No work is needed to move in and make it your own! Features a large carport to keep the snow and sun off of your vehicle, and a covered front porch to enjoy fresh air during all four seasons. Also includes two large storage sheds to keep the clutter organized and tucked away. Convenient location near parks, shopping, and dining. The lot rent is affordable at $495/month and includes water, sewer, and garbage. Call your favorite agent and schedule a showing today!

  10. 2026-04-16
    listed $49,900 Active 645-char remark
    Show marketing remark (645 chars)

    This 3 bedroom, 2 full bath manufactured home is in great shape and has been well taken care of! Enjoy updates like vinyl windows, central A/C , LVP flooring, and newer carpet. No work is needed to move in and make it your own! Features a large carport to keep the snow and sun off of your vehicle, and a covered front porch to enjoy fresh air during all four seasons. Also includes two large storage sheds to keep the clutter organized and tucked away. Convenient location near parks, shopping, and dining. The lot rent is affordable at $495/month and includes water, sewer, and garbage. Call your favorite agent and schedule a showing today!

  11. 2025-02-17
    soldstatus Closed 316-char remark
    Show marketing remark (316 chars)

    This property offers 2 bedrooms and 1 bathroom. The bathroom is large with a soaker tub. Lot space includes water bill. There is also a shed for additional storage. This is a great location on a corner lot in the Camelot Estates! Home also has a covered front porch for your enjoyment. 24 hr notice to show required.

  12. 2024-12-10
    status Pending 316-char remark
    Show marketing remark (316 chars)

    This property offers 2 bedrooms and 1 bathroom. The bathroom is large with a soaker tub. Lot space includes water bill. There is also a shed for additional storage. This is a great location on a corner lot in the Camelot Estates! Home also has a covered front porch for your enjoyment. 24 hr notice to show required.

  13. 2024-11-14
    price $39,900 316-char remark
    Show marketing remark (316 chars)

    This property offers 2 bedrooms and 1 bathroom. The bathroom is large with a soaker tub. Lot space includes water bill. There is also a shed for additional storage. This is a great location on a corner lot in the Camelot Estates! Home also has a covered front porch for your enjoyment. 24 hr notice to show required.

  14. 2024-09-26
    price $40,505 316-char remark
    Show marketing remark (316 chars)

    This property offers 2 bedrooms and 1 bathroom. The bathroom is large with a soaker tub. Lot space includes water bill. There is also a shed for additional storage. This is a great location on a corner lot in the Camelot Estates! Home also has a covered front porch for your enjoyment. 24 hr notice to show required.

  15. 2024-09-10
    price $42,000 316-char remark
    Show marketing remark (316 chars)

    This property offers 2 bedrooms and 1 bathroom. The bathroom is large with a soaker tub. Lot space includes water bill. There is also a shed for additional storage. This is a great location on a corner lot in the Camelot Estates! Home also has a covered front porch for your enjoyment. 24 hr notice to show required.

  16. 2024-09-03
    listed $35,000 Active 316-char remark
    Show marketing remark (316 chars)

    This property offers 2 bedrooms and 1 bathroom. The bathroom is large with a soaker tub. Lot space includes water bill. There is also a shed for additional storage. This is a great location on a corner lot in the Camelot Estates! Home also has a covered front porch for your enjoyment. 24 hr notice to show required.

  17. 2024-06-18
    price $94,000
  18. 2024-05-17
    price $99,900
  19. 2024-03-26
    listed $115,000 Active
  20. 2023-08-16
    historical
  21. 2023-08-08
    status Pending
  22. 2023-08-08
    soldstatus Closed
  23. 2023-08-07
    status Active
  24. 2023-08-07
    price $67,999
  25. 2023-08-04
    historical
  26. 2023-07-26
    listed $75,000 Active
  27. 2021-04-09
    soldstatus
  28. 2021-04-02
    listed $15,000
  29. 2018-10-09
    soldstatus
  30. 2018-09-25
    listed $50,000
  31. 2016-12-01
    soldstatus
  32. 2016-10-22
    listed $27,900
  33. 2016-10-04
    soldstatus
  34. 2016-08-31
    listed $27,900
  35. 2015-04-03
    soldstatus
  36. 2015-03-18
    listed $19,900
  37. 2004-04-12
    soldstatus
  38. 2003-12-08
    listed $34,900
  39. 2002-06-07
    soldstatus
  40. 2002-04-09
    listed $29,000
  41. 2001-11-26
    soldstatus
  42. 2001-11-26
    soldstatus
  43. 2001-11-23
    listed $25,000
  44. 2001-11-23
    listed $10,000
  45. 2000-04-11
    soldstatus
  46. 2000-02-16
    listed $29,000
  47. 1999-09-30
    soldstatus
  48. 1999-08-06
    soldstatus
  49. 1999-04-02
    soldstatus
  50. 1999-04-02
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$16,647
− Mortgage interest
−$3,691
− Property taxes
−$988
− Insurance
−$330
− Repairs & maintenance
−$1,332
− Management
−$1,332
− Depreciation
−$1,917
Taxable income
$7,057
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,694
After-tax cash flow
$5,992/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 to improve its condition and value. Key areas for improvement include the kitchen, bathrooms, and interior walls. Upgrades such as fresh paint and new carpet can significantly enhance its appeal.

Repairs flagged

  • Moderate Kitchen cabinets — Worn condition
  • Moderate Bathroom tub/shower — Appears dated
  • Moderate Living area carpet — Worn condition
  • Moderate Interior walls/paint — Faded appearance

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn carpet — New carpet improves comfort and appearance
  • Both Update bathroom fixtures — Modern fixtures increase appeal and functionality

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Worn condition Moderate $3,000–15,000
Bathroom tub/shower · Appears dated Moderate $3,000–15,000
Living area carpet · Worn condition Moderate $3,000–15,000
Interior walls/paint · Faded appearance Moderate $3,000–15,000
Total estimated repair cost · 4 items $12,000–60,000

Value-add ROI direction

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace worn carpet — New carpet improves comfort and appearance
  • Both Update bathroom fixtures — Modern fixtures increase appeal and functionality

ⓘ 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 — 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

+180.4% since first listed
52 events — show timeline
  • 2026-05-20 Listed $64,500 PCTMLS
  • 2026-05-18 Sold (MLS) PCTMLS
  • 2026-05-04 Pending PCTMLS
  • 2026-04-16 Listed $49,900 PCTMLS
  • 2025-02-17 Sold (MLS) PCTMLS
  • 2024-12-10 Pending PCTMLS
  • 2024-11-14 Price Changed $39,900 PCTMLS
  • 2024-09-26 Price Changed $40,505 PCTMLS
  • 2024-09-10 Price Changed $42,000 PCTMLS
  • 2024-09-03 Listed $35,000 PCTMLS
  • 2024-06-18 Price Changed $94,000 PCTMLS
  • 2024-05-17 Price Changed $99,900 PCTMLS
  • 2024-03-26 Listed $115,000 PCTMLS
  • 2023-08-16 Delisted PCTMLS
  • 2023-08-08 Pending PCTMLS
  • 2023-08-08 Sold (MLS) PCTMLS
  • 2023-08-07 Relisted PCTMLS
  • 2023-08-07 Price Changed $67,999 PCTMLS
  • 2023-08-04 Delisted PCTMLS
  • 2023-07-26 Listed $75,000 PCTMLS
  • 2021-04-09 Sold (MLS) PCTMLS
  • 2021-04-02 Listed $15,000 PCTMLS
  • 2018-10-09 Sold (MLS) PCTMLS
  • 2018-09-25 Listed $50,000 PCTMLS
  • 2016-12-01 Sold (MLS) PCTMLS
  • 2016-10-22 Listed $27,900 PCTMLS
  • 2016-10-04 Sold (MLS) PCTMLS
  • 2016-08-31 Listed $27,900 PCTMLS
  • 2015-04-03 Sold (MLS) PCTMLS
  • 2015-03-18 Listed $19,900 PCTMLS
  • 2004-04-12 Sold (MLS) SRMLS
  • 2003-12-08 Listed $34,900 SRMLS
  • 2002-06-07 Sold (MLS) SRMLS
  • 2002-04-09 Listed $29,000 SRMLS
  • 2001-11-26 Sold (MLS) SRMLS
  • 2001-11-26 Sold (MLS) SRMLS
  • 2001-11-23 Listed $10,000 SRMLS
  • 2001-11-23 Listed $25,000 SRMLS
  • 2000-04-11 Sold (MLS) SRMLS
  • 2000-02-16 Listed $29,000 SRMLS
  • 1999-09-30 Sold (MLS) SRMLS
  • 1999-08-06 Sold (MLS) SRMLS
  • 1999-04-02 Sold (MLS) SRMLS
  • 1999-04-02 Sold (MLS) SRMLS
  • 1999-03-26 Sold (MLS) SRMLS
  • 1999-03-17 Listed $20,900 SRMLS
  • 1999-02-26 Sold (MLS) SRMLS
  • 1999-02-23 Listed $14,900 SRMLS
  • 1999-02-08 Listed $15,900 SRMLS
  • 1999-01-29 Listed $21,900 SRMLS
  • 1999-01-01 Listed $18,000 SRMLS
  • 1998-12-11 Listed $23,000 SRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…