CashFlowRE
Sign in Sign up
227 Alturas Ave
C+ Composite 61.79
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 +21.0/30.0
  • Appreciation +9.5/10.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.7/10.0
  • Schools +4.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$150,000

227 Alturas Ave · Fairfield, ID 83327
4 bd · 1.0 ba · 3,140 sqft · Other · 10 Days on market
Built 1929 0.43 ac lot

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

Listing remarks MLS

THIS PROPERTY HAS A STRUCTURE ON THE PROPERTY AND A LARGE SHOP/SHED AND GARAGE. HOME IS NOT HABITABLE. 3 BUILDABLE LOTS. DO YOU NEED STORAGE. BACK BUILDING HAS MULTIPLE ROOMS

Key facts

  • 3 lots
  • Soldier ski lift
  • Fire pit

Tags

3 LOTSCORNER LOTFIRE PITQUIET NEIGHBORHOODSOLDIER SKI LIFTSAWTOOTH NATIONAL FOREST

Property features AI

Exterior

  • Parking: Detached 2-car garage; 2 covered parking spaces
  • Home design: Single family residence; Built in 1929
  • Construction: Frame construction with metal siding; Crawl space foundation
  • Exterior features: Wire fencing; Approximately 10,000 sq. ft. lot (~0.49 acre)

Interior

  • Bedrooms: 4 bedrooms (2 on the main level, 2 on the upper level)
  • Bathrooms: 1 bathroom
  • Heating & cooling: No central heating noted; No central cooling noted
  • Interior features: Wood burning stove fireplace

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 4-bed/1.0-bath other listed at $150k.

Deal economics

  • At list price, monthly cash flow is $211 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $146k (2.6% below list).
  • Recommended offer: $146k (2.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#101 in ID) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Camas County District (rural): math 40% / reading 50% proficiency, ranked #71 of 133 in ID (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Camas County Elem/Jr High School (math 32% / reading 42%, grade F, #255 of 357 statewide, top 74%, 119 students, 35% FRL); Camas County High School (math 24% / reading 75%, grade D+, #40 of 169 statewide, top 26%, 65 students, 26% FRL) — zoned schools at 31% FRL track the district average.
  • Market conditions: 65 active listings in the ZIP; 23 units permitted in Camas County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $15k of equity ($1k loan paydown + $14k appreciation (9.1% local appreciation)).
  • Camas County population projected at -33% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (9.1% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.
  • 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

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 19y 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

  • Watch-outs: built in 1929 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $146,050 (2.6% below list)

Questions for the listing agent

  1. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
0.97%
Cap rate
7.98%
Cash-on-cash
6.03%
DSCR
1.27
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

9.06% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
26.8%
Equity multiple
3.04×
Total profit
$85,535
Equity at exit
$124,958
10-year hold
IRR
23.7%
Equity multiple
6.70×
Total profit
$239,255
Equity at exit
$259,338

Cash invested: $42,000 (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 83327

Home prices YoY
3.8%
Active inventory
65
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,460 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$94 /mo · $1,124/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$307
Net cashflow
$211

Break-even live

Break-even rent $1,193
Max offer price $150,000
Occupancy floor 81%

Sensitivity live

Price -10% $296 -5% $253 +0% $211 +5% $169 +10% $126
Rent -10% $96 -5% $153 +0% $211 +5% $269 +10% $326
Rate -1.0pp $287 -0.5pp $249 base $211 +0.5pp $172 +1.0pp $133

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
$37,500
Closing costs
$4,500
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 6 events

  1. 2026-06-19
    days on market $150,000 Active 10 DOM
  2. 2026-06-18
    days on market $150,000 Active 9 DOM
  3. 2026-06-17
    days on market $150,000 Active 8 DOM
  4. 2026-06-16
    days on market $150,000 Active 7 DOM
  5. 2026-06-16
    remarks 241-char remark
  6. 2026-06-16
    listed $150,000 Active 6 DOM

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

Tax reassessment forecast ID · Resets to sale price

Current annual tax
$1,124 · $94/mo
Projected year-2 tax
$1,124 · $94/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate 27% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 6 d/yr ≥90°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 16 unhealthy d/yr today · 18 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
$17,526
− Mortgage interest
−$8,402
− Property taxes
−$1,124
− Insurance
−$750
− Repairs & maintenance
−$1,402
− Management
−$1,402
− Depreciation
−$4,364
Taxable income
$82
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$20
After-tax cash flow
$2,513/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
Camas County District
NCES district ID
1600540
Math proficiency
40% ▲ 10.00%
Reading proficiency
50% ▼ -5.00%
Median HH income
$41,939
Composite
40.07/100
National rank
#7868
State rank
#71 of 133 in ID

Livability — Fairfield

Score
67/100
State rank
#101
US rank
#10915

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fairfield, ID
Population (ZIP)
1,047

Population outlook (Camas County) Hauer SSP2

Today (2025)
988 people
By 2030
898 · -9.1%
By 2040
745 · -24.6%
By 2050
661 · -33.1%
By 2075
637 · -35.5%
By 2100
750 · -24.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Two or more races 16% Hispanic / Latino 16% Native American 2%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Slovak 2% Italian 1% Romanian 1%
Foreign-born
0% · Canada
Languages at home
94% English-only · Spanish 6% Other Indo-European 1%

Political lean MEDSL · Camas

2024 margin
Solid R (+54.1) · D 21.0% · R 75.1% · Other 3.9%
2008→2024 swing
-16.1pp toward R · 2008: -38.0pp · 2024: -54.1pp
All cycles
2024: R+54.1 2020: R+47.5 2016: R+50.1 2012: R+42.0 2008: R+38.0

Not yet ingested

Civics

Market trends

HPI YoY
▲ 9.06%
Current HPI
245.5011
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

+106.9% since first listed
7 events — show timeline
  • 2026-06-09 Listed $150,000 IMLS
  • 2012-03-30 Sold (MLS) SVBOR
  • 2012-03-29 Sold (Public Records) Public Records
  • 2012-01-11 Listed $13,900 SVBOR
  • 2007-05-29 Sold (MLS) IMLS
  • 2007-04-18 Listed $72,500 IMLS
  • 2005-11-23 Sold (Public Records) Public Records

Property tax history

+3.6%/yr

Latest (2025): $1,124 · -4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…