Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    SWC Nisula & Norwood Rds Donnelly, ID 83615

    View on Map
    For Sale
    $5,689,000

    LAND - Donnelly, ID

    Lot size:
    162.54 Acres
    Added:
    Jan 6, 2026
    Days on Market:
    87
    Last Refresh:
    Apr 3 at 6:06 pm

    Property Features for SWC Nisula & Norwood Rds

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    APN
    RP16N03E050004
    Lot size
    162.54 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    Gov't Lot 1, Southeast Northeast Quarter; Northeast Southeast Quarter; Southeast Quarter Southeast Quarter Section, Township 16 North Range 3 East, Boise Meridian, Valley County, ID
    Tax Annual Amount
    688

    Utilities

    Water source
    Well
    Water front features
    Waterfront
    Water front
    1

    We can help!

    Listing Contact
    Lisa Holder

    Listing agent Lisa Holder License #AB41764

    Listing office Silvercreek Realty Group 1099 S. Wells, Meridian, ID

    Listing date Jan 6, 2026

    MLS# 98971040

    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.

    Overview

    Donnelly Land with Water Rights

    This 162.538-acre land parcel is a gated community consisting of 37 lots, subject to infrastructure completion for final approval. Included in the sales price are 360 prepaid Northlake sewer EDUs. The property features 1948 water rights, including both surface rights from Mudd Creek, which runs through the property, and subsurface rights to be transferred upon sale. Water availability is proven with an existing 600 gpm well on site. Electricity is already available on site. Previously a tree farm and an organic potato farm, the property features mountain views, a year-round creek, and rolling acreage. It is located between Tamarack Resort and Brundage Mountain Resort, with Lake Cascade to the south and Payette Lake to the north.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential land & home ...

    Map

    City
    Donnelly
    County
    Valley
    State
    Idaho
    Longitude
    -116.118
    Latitude
    44.7667

    Nearby Similar for Sale

    • $399,000

      Shop with Living Space

      Live and work property near Boulder Creek boat ramp.
      12868 Hereford Road unit: 18, Donnelly, ID 83615
      View Details
    • $350,000

      Wooded Lot Backing BLM Land

      Rare wooded lot in Donnelly with direct BLM access.
      12960 Dawn Dr, Donnelly, ID 83615
      View Details
    • $499,000

      Donnelly Land Parcel Near Tamarack

      2.4 acres near Tamarack with development potential.
      Tax #3 W Mountain Road, Donnelly, ID 83615
      View Details
    • $534,000

      Tamarack Resort Homesite with Ski Access

      Homesite in Tamarack Resort with ski run access and views.
      484 Whitewater Drive unit: 27, Donnelly, ID 83615
      View Details
    • $775,000

      Ski-In/Ski-Out Homesite with Lake Views

      Exceptional homesite with ski access and lake views.
      679 Whitewater Drive unit: 49, Donnelly, ID 83615
      View Details
    • $868,000

      31 Acres Development Opportunity, Donnelly

      31 acres with Highway 55 frontage, development potential near Donnelly.
      16 & 18 Loomis Lane, Donnelly, ID 83615
      View Details
    • $675,000

      Cascade Lakefront Parcel with Sandy Beaches

      Rare lakefront land with mountain views near Tamarack Resort.
      181 Margot Drive unit: 13, Donnelly, ID 83615
      View Details
    • $210,000

      Donnelly, ID Land with Views

      0.4 acre lot with mountain views and lake access.
      15 Herons Nest Court unit: 52, Donnelly, ID 83615
      View Details
    • $210,000

      Donnelly, ID Land For Sale

      0.40 acre level lot with mountain views in Donnelly.
      15 Herons Nest Court, Donnelly, ID 83615
      View Details
    • $290,000

      Ski-In/Ski-Out Building Lot

      0.38-acre ski-in/ski-out lot near Buttercup Lift at Tamarack Resort.
      18 Clearwater Court unit: 22, Donnelly, ID 83615
      View Details
    • $399,900

      Donnelly Land with Lake Views

      0.89-acre parcel near Lake Cascade and Tamarack Resort.
      2273 W Mountain Road unit: 11, Donnelly, ID 83615
      View Details
    • $159,900

      Land Near Idaho Recreation

      Land with easy access to recreation near Tamarack Resort.
      137 Lake Trail Drive unit: 82, Donnelly, ID 83615
      View Details

    FAQs

    What type of property is this?
    Residential land & home lot - 162+ acre land parcel with water rights near resorts.
    Where is this residential land & home lot located?
    The property is located at SWC Nisula & Norwood Rds Donnelly, ID.
    What is the asking price?
    The asking price for this property is $5,689,000.
    What are key features of this property?
    This property features: 37‑lot gated community development opportunity with engineering and design plans included.; Includes 360 prepaid Northlake sewer EDUs, significantly reducing development costs.; Extensive water rights: 1948 water rights including both surface rights from Mudd Creek and subsurface rights.
    (602) 315-4547
    We can help!
    Listing Contact
    Lisa Holder
    Real Estate License ID: AB41764
    Learn More
    Request Owner's contact information
    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.
    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
    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

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!