Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    22 Rock Crk Rdg At Sunup Bay Worley, ID 83876

    Sponsored
    For Sale
    $899,000

    LAND - Worley, ID

    Lot size:
    9.64 Acres
    Days on Market:
    3
    Last Refresh:
    Feb 5 at 9:06 am

    Property Features for 22 Rock Crk Rdg At Sunup Bay

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    Zoning
    RESRES
    APN
    0J4740030030
    Exterior features
    Boat Slip, Dock
    Lot size
    9.64 Acres

    Utilities

    Water source
    Well
    Water front
    1

    We can help!

    Listing Contact
    Andrea Murray
    Andrea Murray

    Century 21 Beutler & Associates, Inc. (208) 765-5554

    Listing agent Andrea Murray (208) 916-7560 License #SP58184

    Listing date Feb 3, 2026

    MLS# 25-7100 Listing URL

    Copyright © 2026 Coeur d'Alene Multiple Listing Service. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    Worley Land with Lake Access

    This 9.64-acre secondary waterfront buildable lot is located in The Ridge at SunUp Bay, a gated community on Coeur d'Alene Lake. The community encompasses 250 acres and features 37 estate-size homesites, including 855 feet of community water frontage on Lake Coeur d'Alene. Residents can enjoy community waterfront areas for picnics and recreation, as well as convenient lake access via a private marina. Each homesite includes a deeded boat slip. Situated on the shores of Coeur d'Alene Lake in North Idaho, The Ridge is a short 30-minute drive south of the city, with easy access via Highway 95. This is the largest remaining lot and offers views, making it suitable for building a custom home.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Worley
    County
    Kootenai
    State
    Idaho
    Longitude
    -116.941771
    Latitude
    47.494396

    Nearby Similar for Sale

    • $3,200,000
      12,809 SF

      North Idaho RV Resort and Lodge

      40-acre RV resort and lodge in North Idaho recreation corridor.
      30400 S Sunray Trl, Worley, ID 83876
      View Details
    • New
      $3,200,000
      8,919 SF

      North Idaho Recreation Destination

      40-acre former RV park and lodge near Lake Coeur d'Alene.
      30400 S Sunray Trl, Worley, ID 83876
      View Details
    • $760,000
      7.04 Acres

      Worley, ID Commercial Land Opportunity

      7-Acre Commercial Lot, $760,000
      29900 1 St, Worley, ID 83876
      View Details
    • $3,200,000
      12,809 SF

      Prime Worley, ID RV Resort & Lodge

      40-Acre Recreational Paradise, Exceptional Income Potential
      30400 Sunray Trl, Worley, ID 83876
      View Details
    • $3,900,000
      12,809 SF

      Idaho RV Resort & Lodge on 40 Acres

      Turn-key RV resort & lodge, 12 rooms, 65 RV sites
      30400 Sunray Trl, Worley, ID 83876
      View Details

    FAQs

    What type of property is this?
    Land - 9.64 acre lot with lake access and marina.
    Where is this land located?
    The property is located at 22 Rock Crk Rdg At Sunup Bay Worley, ID.
    What is the asking price?
    The asking price for this property is $899,000.
    What are key features of this property?
    This property features: - Largest remaining lot (9.64 acres) in The Ridge at SunUp Bay, a premier gated community on Coeur d'Alene Lake, offering unparalleled views.; - Deeded boat slip in a private marina with 855' of community water frontage on Lake Coeur d'Alene.; - Exclusive community of estate-size homesites on 250 acres with exquisite custom homes and secluded, treed large acreages.
    (208) 916-7560
    Request Owner's contact information
    22 Rock Crk Rdg At Sunup Bay Worley, ID 83876
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    22 Rock Crk Rdg At Sunup Bay
    Worley, ID 83876
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    22 Rock Crk Rdg At Sunup Bay Worley, ID 83876
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Andrea Murray
    Andrea Murray
    Real Estate License ID: SP58184
    (208) 916-7560
    Learn more
    Google sign-in failed. Please try again or use another login method.