Add Listing
    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

    28 Hillman Basin Rd New Meadows, ID 83654

    View on Map
    Sponsored
    For Sale
    $170,000

    LAND - New Meadows, ID

    Lot size:
    5.15 Acres
    Days on Market:
    38
    Last Refresh:
    Mar 14 at 4:06 am

    Property Features for 28 Hillman Basin Rd

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    APN
    RP22N01E347400
    Lot size
    5.15 Acres

    Utilities

    Utilities
    Propane
    Water source
    Well

    We can help!

    Listing Contact
    Mary Nuckols
    Mary Nuckols

    Century21 Whitewater Clark (208) 634-1800

    Listing agent Mary Nuckols (208) 630-4642

    Listing date Feb 4, 2026

    MLS# 98952127 Listing URL

    Copyright © 2026 Intermountain 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

    Land with Well and Views

    This 5.15-acre property, suitable for a family getaway or hunting camp, features a dry cabin and compost toilet. A new well producing 150 GPM has been installed. The property benefits from full sun exposure, making solar power a viable option. Winter access varies depending on snow conditions, with the sellers having used various methods such as driving, snowshoeing, and snowmobiling. For heating, the sellers have used electric heating in the winter with a generator, and a rechargeable fan for cooling in the summer. Boulder Creek and the Little Salmon River are located nearby. The town of Riggins, approximately 15 to 20 minutes north, offers amenities such as a grocery store, restaurants, hiking trails, and opportunities for salmon and steelhead fishing, as well as sandy beaches for swimming. There is ample space for horse corals. The property is not subject to any CCR's or HOA.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Recreation land

    Map

    City
    New Meadows
    County
    Adams
    State
    Idaho
    Longitude
    -116.315465
    Latitude
    45.200018

    Nearby Similar for Sale

    • $399,000
      700 SF

      Highway Frontage Commercial Opportunity

      Commercial property with highway frontage and existing tenant in New Meadows.
      3100 Highway 55, New Meadows, ID 83654
      View Details
    • $999,000
      4,624 SF

      New 2023 Four-Unit Multi-Family

      New 4-unit multi-family complex with strong rental demand.
      660 Virginia St, New Meadows, ID 83654
      View Details
    • $999,000
      4,624 SF

      New 4-Plex in New Meadows

      New 4-unit multi-family complex built in 2023.
      600 Virginia St, New Meadows, ID 83654
      View Details
    • $999,000
      4,624 SF

      New 2023 Four-Unit Multi-Family

      New Meadows four-unit complex with strong rental demand.
      640 Virginia St, New Meadows, ID 83654
      View Details
    • $999,000
      4,624 SF

      New 2023 Four-Unit Multi-Family

      New Meadows four-unit multi-family complex built in 2023.
      620 Virginia St, New Meadows, ID 83654
      View Details
    • $3,890,000
      18,496 SF

      New Meadows Multi-Family Complex

      New construction, four 4-unit buildings, excellent cash flow potential.
      600-660 Virginia St, New Meadows, ID 83654
      View Details
    • $685,000
      2,956 SF

      New Duplex: Investment Opportunity

      New duplex in New Meadows, ID, great investment opportunity.
      300 S Miller Ave, New Meadows, ID 83654
      View Details

    FAQs

    What type of property is this?
    Land - 5.15 acres with well, cabin, and mountain views.
    Where is this land located?
    The property is located at 28 Hillman Basin Rd New Meadows, ID.
    What is the asking price?
    The asking price for this property is $170,000.
    What are key features of this property?
    This property features: - New, high-yield (150 GPM) well ensures a reliable water source.; - Enjoy freedom with no CCR's or HOA.; - Close proximity to Riggins (15-20 minutes) for convenient access to grocery store, restaurants, hiking, fishing, and beaches.
    (208) 634-1800
    Request Owner's contact information
    28 Hillman Basin Rd New Meadows, ID 83654
    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.
    28 Hillman Basin Rd
    New Meadows, ID 83654
    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
    28 Hillman Basin Rd New Meadows, ID 83654
    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
    Mary Nuckols
    Mary Nuckols
    (208) 634-1800 (208) 630-4642
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!