Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Remote Backcountry Getaway Land Title is generated by Realmo AI

    119 Dustin Road, Warren, ID 83671

    View on Map
    Claim this Listing
    For Sale
    $73,000

    LAND - Warren, ID

    Lot size:
    0.28 Acres
    Added:
    Oct 20, 2025
    Days on Market:
    227
    Last Refresh:
    Jun 3 at 6:06 am

    Property Features for 119 Dustin Road

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Active
    APN
    RP002610010460
    Lot size
    0.28 Acres

    Taxes and HOA fees

    Tax Year
    2024
    Tax Description
    Trails End Subdivision Lot 46 Block 1
    Tax Annual Amount
    190

    We can help!

    Listing Contact
    Jaclyn Truppi
    Jaclyn Truppi

    Listing agent Jaclyn Truppi License #sp27200

    Listing office Century 21 Whitewater Clark 1007 N 3rd Street, McCall, ID

    Listing date Oct 20, 2025

    MLS# 98965317 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.

    HighLights

    • Three water rights: Pony Creek community irrigation, individual domestic, and a seasonal stream.
    • Remote, off‑grid location in the backcountry, surrounded by Payette National Forest.
    • Level building site with storage sheds, ready for cabin construction.
    • Access to Trails End Subdivision beach at Sandy Cove.
    • Located in McCall Zone GMU 19A, near Middle Fork Zone GMU 20A, ideal for hunting and fishing.
    • Filtered views of the South Fork of the Salmon River.

    Overview

    This remote backcountry property offers a unique getaway with three water rights, a leveled site, and storage sheds. The lot provides filtered views of the South Fork of the Salmon River. Situated at an elevation of 3,100 feet, this 0.276-acre lot is suitable for an off-grid cabin and retreat. Water rights include Pony Creek community irrigation, individual domestic use, and access to a seasonal stream. The property is located in the Trails End Subdivision, which features a beach at Sandy Cove and is surrounded by Payette National Forest. The location is in McCall Zone GMU 19A, with Middle Fork Zone GMU 20A across the river, offering opportunities for recreation, fishing, hunting, and relaxation. Access is approximately a 60-mile, 2-hour drive on a Forest Service Road from McCall, typically open from June to November. The route passes through the historic mining town of Warren and crosses three 7,000-foot summits. During winter, snowmobiling is possible to the snowline, and year-round access to the airstrip is available via air charter.
    Property Profile Location Intelligence

    Current Use by Public Records

    Recreation land

    Map

    City
    Warren
    County
    Idaho
    State
    Idaho
    Longitude
    -115.676
    Latitude
    45.2644

    FAQs

    What type of property is this?
    Recreation land - Off-grid lot with water rights near South Fork Salmon River.
    Where is this recreation land located?
    The property is located at 119 Dustin Road Warren, ID.
    What is the asking price?
    The asking price for this property is $73,000.
    What are key features of this property?
    This property features: Three water rights: Pony Creek community irrigation, individual domestic, and a seasonal stream.; Remote, off‑grid location in the backcountry, surrounded by Payette National Forest.; Level building site with storage sheds, ready for cabin construction.
    (208) 315-1386
    We can help!
    Listing Contact
    Jaclyn Truppi
    Jaclyn Truppi
    Real Estate License ID: sp27200
    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

    Thank You for Inquiry
    119 Dustin Road, Warren, ID 83671
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!