Coeur d'Alene
Investment Analysis

Coeur d'Alene, ID
Investor Report

Comprehensive real estate investment analysis with cap rates, rental yields, and risk assessment.

Share:
43
Investment Score
Rent
Cap Rate (Est.)
1.3%
Gross Yield
2.1%
P/R Ratio
38.5x
YoY Growth
+2.0%
Median Home Price
$592,500
Average Rent (1BR)
$1,042/mo
Median Income
$70,845
Population
55,558

Investment Breakdown

0
Value Score
70
Growth Score
76
Safety Score
51
Afford Score

Coeur d'Alene has a price-to-rent ratio of 38.5x, which indicates renting is more favorable than buying.

The estimated cap rate of 1.3% is below average, typical of appreciation-focused markets.

Year-over-year price growth of +2.0% indicates stable market conditions.

Rental Cash Flow Analysis

Monthly Income

Gross Rent $1,042
Annual Gross $12,504

Est. Monthly Expenses

Property Tax (~1.5%) -$741
Insurance (~0.5%) -$247
Maintenance (~1%) -$494
Est. Net Cash Flow -$439/mo

Price Forecast 2026โ€“2028

๐Ÿ”ฎ Coeur d'Alene Price Forecast 2026โ€“2028

Based on 5-year Zillow ZHVI trend analysis ยท Statistical projection
๐Ÿ“ˆ Upward Trend
PROJECTEDNOW$579K2027$600Kโ–ฒ 3.7%2028$613Kโ–ฒ 6.0%20232024Now
$644K$530K
Current
$593K
2026
Projected
$600K
โ†‘ 3.7% by 2027
Projected
$613K
โ†‘ 6.0% by 2028
5yr CAGR:+6.1%
Confidence:Low
Rยฒ:0.39
โ–ผ

When evaluating the Coeur d'Alene housing market forecast for 2026-2028, the data points toward a period of moderation rather than a sharp correction. While the 5-year price change of 38.7% and a CAGR of 6.6% highlight significant historical appreciation, the recent YoY price change has cooled to just 2.5%. This slowdown suggests the market is finding a new equilibrium. A price-to-rent ratio of 41.9xโ€”more than double the national averageโ€”signals a stark affordability challenge that will likely cap demand. With a market temperature score of 58/100 and days on market at 57, the frenzy has subsided, leaving a more balanced environment for buyers and sellers heading into 2027.

The central question for potential buyers is: will Coeur d'Alene home prices drop? A significant crash seems unlikely given the Area's "A" risk grade and constrained inventory, but the era of rapid growth is likely over. The local economy, buoyed by tourism and an influx of remote workers from higher-cost states, provides a stable floor for prices. However, the current median home price of $578,504 is increasingly out of reach for many locals, especially when the median rent is only $1,042/mo. This disparity makes the "RENT" verdict compelling for the short term. For those looking at Coeur d'Alene real estate Coeur d'Alene 2027, expect a market characterized by flat-to-modest gains, where affordability pressures will be the primary driver, potentially nudging prices slightly lower in some segments before stabilizing.

Projected Cap Rate (2027)
1.3%
5yr CAGR
+6.1%

Job Market

Unemployment 3.0%
National avg: 3.7%
Job Growth (YoY) +3.8%

Healthcare

73
Score
Good

Risk Factors

Overvalued Market

Market Activity

Source: Redfin ยท 2026-01-31
Sale-to-List 97.3%
Months Supply 2.6
Price Drops 20%
Gone in 2 Wks 34%

Market Position

Affordability Below Avg
Safety Very Safe

ROI Projector Estimate your total return

Adjust the sliders to model different investment scenarios for Coeur d'Alene.

Total ROI
-124%
on $118,500 invested
Annual ROI
NaN%
compounded
Total Return
-$147,336
appreciation + cashflow
Mo. Cash Flow
-$3,581
year 1 estimate
Equity Growth Over 5 Years
Y1135kY2153kY3171kY4189kY5208k
Appreciation
$61,989
Cash Flow
-$209,324
Final Equity
$208,266

* Estimates based on 2.0% annual appreciation, 3% rent growth, 5% vacancy. Does not include closing costs, tax benefits, or capital gains tax. For illustrative purposes only.

Rental Investment Calculator Estimate your monthly cashflow

Rental Income Estimator

Pre-filled for Coeur d'Alene

Property

Purchase Price$592,500
Monthly Rent$1,042
Down Payment20%

Financing

Interest Rate6.5%

Expenses

Property Tax1.2%
Insurance (Annual)$1,500
Maintenance Reserve1%
Vacancy Rate5%
Property Management0%
HOA (Monthly)$0
-$3,217
Monthly Cash Flow
-$38,608/ year
-32.6%
Cash-on-Cash
-0.4%
Cap Rate

Monthly Breakdown

+ Rental Income$1,042
โˆ’ Mortgage (P&I)$2,996
โˆ’ Property Tax$593
โˆ’ Insurance$125
โˆ’ Maintenance$494
โˆ’ Vacancy Loss$52
= Net Cash Flow-$3,217

Investment Summary

Down Payment
$118,500
Loan Amount
$474,000
Total Monthly Expenses
$4,259
Gross Yield
2.1%

Disclaimer: This analysis is for informational purposes only and should not be considered financial advice. Investment decisions should be made after consulting with qualified professionals. Data sources include Zillow, Census Bureau, and BLS. Cap rates and yields are estimates based on available data.

Last updated: March 2026