OFF_MARKETNeutral Deal130 days on market

4480 N Kitsap Way

4480 N Kitsap Way, Boise, ID 83703, Boise, ID 83703
$899,900

Listing Price

Property image 1
4480 N Kitsap Way, Boise, ID 83703
Loc: Boise, ID
Days Listed
130
Tax Assessed
$636k
Lot Size
0.51 acres
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

10

Collister Elementary School

PK-6
0.4 mi away
5

Hillside Junior High School

7-9
0.5 mi away
8

Boise Senior High School

9-12
3.3 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
6.60%
Total ROI
102.3%
Cash Flow
$278/mo
DSCR
1.06
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Tax History

YearProperty TaxTax Assessment
2025$5,539.89$636,000
2024$6,307.26$610,500
2023$6,377.24$660,500
2022$7,066.92$735,500
2021$6,506.17$646,600
2020$5,365.1$548,000
2019$4,621.6$495,400
2018$4,366.38$404,400
2017$4,379.46$364,300
2016$4,379.46$356,600
2015$4,379.46$302,700
2012$2,787.19$260,200
2011$3,073.87$166,300
2010$3,562.44$205,600
2009$3,514.98$218,200
2007$0$269,200
2006$0$199,400
2003$0$175,200
2002$1,237.68$172,700
2001$1,308.03$167,100
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
2,729
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $899,900Rent Basis: Modeled Estimate ($7,199/mo)State Tax Benchmark: 0.63% (ID)Hazard Reserve: $262/mo
Haven ScoreNeutral
4/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.60%

NOI: $59,368/yr

Cash-on-Cash Yield
1.6%

On $206,977 invested

DSCR Ratio
1.06x

Tight qualification

5-Yr Leveraged ROI
+102.3%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.63% of basis)-$334/mo
Homeowner / Hazard Insurance-$262/mo
Vacancy Reserve (5% of rent)-$360/mo
Repairs & Maintenance (10% of rent)-$720/mo
Property Management (8% of rent)-$576/mo
Total Pure Operating Expenses-$2,252/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,199/mo
Less: Operating Expenses-$2,252/mo
Net Operating Income (NOI)+$4,947/mo
Less: Debt Service (30yr @ 6.75%)-$4,669/mo
Net Cash Flow
$278/mo
$3,335/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Boise.