1234 Arrow Ln #81 · Boise City, ID 83704

$149,900

3 bd · 2.0 ba · 1,344 sqft · Manufactured · 9 Days on market

Built 2023 Good condition Est $152k · at est.

---

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 +26.9/30.0
• DSCR +9.3/10.0
• ARV discount +8.1/15.0
• 1% rule +7.2/10.0
• Schools +4.2/10.0
• Condition / age +4.0/5.0
• Rent growth +3.0/5.0
• Livability +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

The Prairie Dune Champion model by Skyline has open floorplan. 3BR and 2 baths. Spacious living and good size bedrooms. Lots of light . Vaulted ceilings, laundry room, Split bedroom design. Built-in Pool in community. Backyard and parking pad. Rental price includes sewer and trash. Space rent is $844.71

Key facts

• Split bedroom design
• Laundry room
• Open floorplan

Tags

• OPEN FLOORPLAN
• VAULTED CEILINGS
• LAUNDRY ROOM
• SPLIT BEDROOM DESIGN
• BUILT-IN POOL
• BACKYARD

Property features AI

Finance

• HOA & community: Community pool; Located in Maple Grove Estates (mobile home park)

Exterior

• Parking: Finished driveway
• Utilities: City water service; Sewer connected; Cable connected
• Home design: Mobile/manufactured home on a rented lot; Built in 2023
• Construction: Built by Skyline Homes; Crawl space foundation; Composition roofing
• Exterior features: Composition roof; Storage shed; Auto sprinkler system; Small lot (approximately 5,999 SF); Located in a mobile home park; Paved road access; Community pool

Interior

• Kitchen: Dishwasher; Disposal; Microwave; Freestanding oven/range; Refrigerator; Kitchen island; Breakfast bar; Laminate counters
• Bedrooms: 3 bedrooms, all on the main level (Primary: ~11 x 14; Bedroom 2: ~12 x 11; Bedroom 3: ~11 x 11)
• Bathrooms: 2 bathrooms
• Heating & cooling: Electric forced-air heating; Central air conditioning; Electric water heater
• Interior features: Main-level master bedroom; Walk-in closet(s); Breakfast bar; Kitchen island; Laminate countertops
• Laundry & utility: Washer; Dryer; Utility room on the main level (approx. 7 x 5)

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $150k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $413 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $150k).
• Cap rate 9.6% vs local median 2.6% in Boise City — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
• Boise Independent District (urban): math 42% / reading 56% proficiency, ranked #36 of 92 in ID (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Horizon Elementary School (math 26% / reading 38%, grade F, #294 of 357 statewide, top 85%, 484 students, 56% FRL); Fairmont Junior High School (math 23% / reading 44%, grade F, #87 of 109 statewide, top 80%, 677 students, 41% FRL); Capital Senior High School (math 34% / reading 57%, grade D-, #59 of 169 statewide, top 35%, 1,220 students, 28% FRL).
• Zoned-school proficiency averages 37% at this address vs 49% district-wide (-12 pts) — the specific schools serving this property underperform the Boise Independent District average; the district grade overstates school quality for this exact location.
• Market conditions: Rents rising (+1.9%/yr); 194 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $4k 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

• Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Recommended offer $149,900

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: 1.22% ✓
• Cap rate: 9.60%
• Cash-on-cash: 11.81%
• DSCR: 1.53
• GRM: 6.8

CMA / ARV

• ARV (on-the-fly): $151,872
• Comps found: 10

Show comp detail 10 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1251 N Arrow Ln	0.02mi	3/2.0	1,352 (+1%)	13mo	$105,000	$78	87
1351 N Oakwood Ln	0.07mi	4/2.0 (+1)	1,296 (-4%)	9mo	$85,000	$66	79
1386 N Arrow Ln	0.05mi	3/2.0	1,152 (-14%)	0mo	$120,000	$104	74
1096 Sable Ln	0.13mi	3/2.0	1,152 (-14%)	6mo	$119,900	$104	65
8483 W Irving Ln	0.21mi	4/2.0 (+1)	1,510 (+12%)	0mo	$160,000	$106	64
1067 N Elk Ln	0.12mi	3/2.0	1,152 (-14%)	7mo	$130,000	$113	64
1309 N Oakwood Ln	0.05mi	3/2.0	1,152 (-14%)	23mo	$160,000	$139	55
1385 N Oakwood Ln	0.08mi	3/2.0	1,152 (-14%)	23mo	$129,990	$113	53
9307 W Florence St	0.35mi	3/2.0	1,152 (-14%)	10mo	$269,900	$234	52
2300 N Iris Ln	0.74mi	3/2.0	1,152 (-14%)	8mo	$139,000	$121	35

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 · 1.95% rent growth · sell at horizon

5-year hold

• IRR: 0.1%
• Equity multiple: 1.00×
• Total profit: $120
• Equity at exit: $22,351

10-year hold

• IRR: 8.6%
• Equity multiple: 1.63×
• Total profit: $26,379
• Equity at exit: $12,961

Cash invested: $41,972 (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.

Methodology + full state rankings →

ZIP-level market 83704

• Rents YoY: 1.9%
• Active inventory: 194
• Price-to-rent: 6.8×

Monthly cashflow live

• Estimated rent: $1,834 high
• Mortgage (P&I): −$786
• Tax est. 1.5%: −$187 /mo · $2,248/yr
• Insurance: −$62
• HOA: −$0
• Vacancy / Maint / Mgmt: −$385
• Net cashflow: $413

Break-even live

Break-even rent $1,311

Max offer price $149,900

Occupancy floor 72%

Sensitivity live

Price	-10% $517	-5% $465	+0% $413	+5% $361	+10% $309
Rent	-10% $268	-5% $340	+0% $413	+5% $485	+10% $558
Rate	-1.0pp $488	-0.5pp $451	base $413	+0.5pp $374	+1.0pp $335

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: $37,475
• Closing costs: $4,497
• Reserves months: —
• Total cash needed: —

Rent comps 30 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
930 N Maple Grove Rd Boise, ID	1.0–3.0	1.0–2.0	950	$2,333	$2.46	5d	14	0.14mi
8973 W Irving St Bldg 6 Boise, ID	3.0	2.5	1524	$2,250	$1.48	16d	1	0.15mi
9130 W Irving St Boise, ID	2.0	1.5	952	$1,575	$1.65	5d	5	0.25mi
9846 W Rosecroft Ct #102 Boise, ID	2.0	2.5	1236	$1,545	$1.25	5d	1	0.72mi
9993 W Rosecroft Ct #101 Boise, ID	2.0	2.5	1136	$1,575	$1.39	5d	1	0.79mi
9169 W Cory Ln #202 Boise, ID	2.0	1.5	968	$1,395	$1.44	23d	1	0.79mi
10105 W Garverdale Ln Ste 201 Boise, ID	2.0	2.0	915	$1,350	$1.48	16d	1	0.91mi
10096 W Garverdale Ln Boise, ID	3.0	2.0	1113	$1,600	$1.44	25d	1	0.91mi
9056 W Sigmont Ln Unit 201 Boise, ID	2.0	2.0	900	$1,300	$1.44	16d	1	1.11mi
8834 W Pine Valley Ln Unit 1 Boise, ID	3.0	2.5	1427	$1,925	$1.35	14d	1	1.18mi
8786 W Pine Valley Ln Unit 1 Boise, ID	3.0	2.5	1340	$1,975	$1.47	21d	1	1.19mi
9113 W Ustick Rd Unit 102 Boise, ID	2.0	2.0	1000	$1,525	$1.52	25d	1	1.21mi
657 White Cloud Dr Boise, ID	2.0	1.0	950	$1,345	$1.42	5d	1	1.23mi
9131 W Ustick Rd Unit 104 Boise, ID	2.0	2.0	1000	$1,595	$1.59	14d	1	1.24mi
697 White Cloud Dr Boise, ID	2.0	1.0	921	$1,450	$1.57	25d	1	1.25mi
1452 N Allumbaugh St Boise, ID	2.0	2.5	1100	$1,525	$1.39	14d	1	1.26mi
950 N Allumbaugh St Boise, ID	2.0	1.0	902	$1,505	$1.67	4d	2	1.28mi
6739 W Colehaven Dr Boise, ID	2.0	2.0	1000	$1,450	$1.45	25d	1	1.28mi
7521 W Tottenham Ln Apt 202 Boise, ID	3.0	2.0	1113	$1,595	$1.43	25d	1	1.28mi
6724 W Irving St Boise, ID	2.0	2.0	1000	$1,450	$1.45	14d	1	1.29mi
6677 W Colehaven Dr Boise, ID	2.0	2.0	1000	$1,450	$1.45	25d	1	1.31mi
6660 W Colehaven Dr Boise, ID	2.0	2.0	1000	$1,450	$1.45	25d	1	1.33mi
1407 N Fry Ln Boise, ID	2.0	2.0	1000	$1,450	$1.45	5d	1	1.34mi
6641 W Colehaven Dr Boise, ID	2.0	2.0	1000	$1,450	$1.45	25d	1	1.34mi
6758 W Clinton Ln Boise, ID	2.0	1.0	900	$1,345	$1.49	25d	1	1.35mi
6652 W Irving St Boise, ID	2.0	2.0	1000	$1,450	$1.45	25d	1	1.36mi
1406 N Fry Ln Boise, ID	2.0	2.0	1000	$1,450	$1.45	5d	1	1.36mi
1411 N Liberty St Boise, ID	2.0–4.0	1.5–2.0	1630	$1,620	$0.99	25d	1	1.45mi
8077 S Cummins Ave Boise, ID	2.0	1.0	900	$1,495	$1.66	5d	1	1.47mi
1105 N Liberty St Boise, ID	1.0–2.0	1.0	727	$1,949	$2.68	16d	4	1.47mi

Listing history 7 events

1. 2026-06-22
   days on market $149,900 Active 9 DOM
2. 2026-06-18
   days on market $149,900 Active 6 DOM
3. 2026-06-17
   days on market $149,900 Active 5 DOM
4. 2026-06-16
   days on market $149,900 Active 4 DOM
5. 2026-06-15
   days on market $149,900 Active 3 DOM
6. 2026-06-13
   remarks 304-char remark
7. 2026-06-13
   listed $149,900 Active 1 DOM

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

Taxation est. · year 1

• Rental income: $22,008
• − Mortgage interest: −$8,397
• − Property taxes: −$2,248
• − Insurance: −$750
• − Repairs & maintenance: −$1,761
• − Management: −$1,761
• − Depreciation: −$4,361
• Taxable income: $2,731
• Est. tax owed @ 24.0%: −$656
• After-tax cash flow: $4,300/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 · 13 photos

Good 80/100 Cosmetic rehab

This manufactured home is in good condition with a good condition score of 80. It has a good kitchen, bathrooms, and exterior. The home is move-in ready with minor cosmetic updates needed.

Value-add opportunities

• Both paint exterior — enhances curb appeal and resale value
• Both landscape front yard — improves curb appeal and rental value
• Both install new flooring in bathrooms — enhances resale and rental value

Renovation cost estimate screening

Value-add ROI direction

• Both paint exterior — enhances curb appeal and resale value ↑
• Both landscape front yard — improves curb appeal and rental value ↑
• Both install new flooring in bathrooms — enhances resale and rental 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: Boise Independent District
• NCES district ID: 1600360
• Math proficiency: 42% ▼ -5.00%
• Reading proficiency: 56% ▼ -1.00%
• Median HH income: $49,135
• Composite: 41.82/100
• National rank: #3388
• State rank: #36 of 92 in ID

Livability — Boise City

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

• Census place: Boise City, ID
• County: Ada County · 522,161 people
• City population: 152,689
• Metro: Boise City, ID
• Population (ZIP): 42,719
• Household income: $73,390
• Rent vs Own: 37.0% rent · 63.0% own
• Severe rent burden: 1415.0

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 (77%)
• Race & ethnicity: White 77% Hispanic / Latino 14% Two or more races 9% Asian 2% Native American 2% Black 1%
• Hispanic origin (detail): Mexican 10%
• Common ancestry: Italian 4% Portuguese 3% Slovak 2%
• Foreign-born: 8% · Canada
• Languages at home: 87% English-only · Spanish 8% 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: ▼ -393.15%
• Current HPI: 379.0934
• Rent YoY: ▲ 1.95%
• Metro: Boise City, ID
• State GDP YoY: ▲ 4.51%
• F500 in state: 6

Industry mix (Fortune 500 HQ in ID)

Industry	F500 HQs	Revenue
▸Retail	1	$79B
▸Technology	1	$25B
▸Food / Agriculture	1	$6B

Price history

1 event — show timeline

• 2026-06-12 Listed $149,900 IMLS