Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Moscow Multifamily Investment Opportunity Title is generated by Realmo AI

    904 Vandal Dr. A-H, Moscow, ID 83843

    View on Map
    Claim this Listing
    Pending
    $1,300,000

    MULTI_FAMILY - Moscow, ID

    Type:Apartment
    Property size:
    7,904 SF
    Lot size:
    1.20 Acres
    Added:
    Jan 30, 2026
    Days on Market:
    104
    Last Refresh:
    May 14 at 2:06 pm

    Property Features for 904 Vandal Dr. A-H

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Apartment
    Bedrooms
    16
    Bathrooms
    16
    Rooms
    Bedroom 11, Bedroom 9, Bedroom 15, Bathroom 2, Bathroom 15, Bathroom 9, Bathroom 13, Bathroom 14, Bathroom 10, Bathroom 4, Bedroom 10, Bedroom 7, Bedroom 12, Bedroom 6, Bathroom 5, Bathroom 16, Bathroom 1, Bathroom 11, Bedroom 13, Bedroom 1, Bedroom 16, Bedroom 8, Bathroom 8, Bathroom 7, Bathroom 6, Bedroom 5, Bathroom 3, Bedroom 4, Bathroom 12, Bedroom 3, Bedroom 14, Bedroom 2
    Parking
    20
    Parking features
    Driveway
    Appliances
    Disposal (No Units), Stove/Range (All Units), Refrigerator (All Units), Washer/Dryer (All Units)
    Standard status
    Pending
    APN
    RPM00000080940A
    Size
    7,904 SF
    Lot size
    1.20 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    See legal in associated docs
    Tax Annual Amount
    11279

    Utilities

    Heating system
    Electric (Heating), Wall Furnace

    Building Details

    Year built
    2002
    Number of units
    8
    Flooring type
    Vinyl
    Building materials
    Frame, HardiPlank Type, Vinyl Siding
    Roof type
    Composition

    We can help!

    Listing Contact
    Sean Wilson
    Sean Wilson

    Listing agent Sean Wilson License #sp27993

    Listing office Latah Realty, LLC 128 E 3rd, Moscow, ID

    Listing date Jan 30, 2026

    MLS# 98973277 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

    • Immediate and stable cash flow with strong rental history.
    • Four well‑maintained duplex units plus a detached four‑car garage/shop.
    • Detached four‑car garage generates additional rental income.
    • Each unit includes 2 bedrooms and 2 bathrooms, and in‑unit washer/dryer.
    • Individually metered for electricity, keeping operating costs low.
    • Prime location near town amenities.

    Overview

    This investment property package features four well-maintained duplex units and a detached four-car garage/shop, situated in a desirable northeast Moscow neighborhood. The property provides immediate and stable cash flow supported by a strong rental history. Each unit includes 2 bedrooms, 2 bathrooms, southern exposure, efficient layouts, and an in-unit washer/dryer. Bright interiors and nicely sized rooms enhance long-term livability. The detached four-car garage is divided into two separately rented units, generating additional income. All units are individually metered for electricity. The property is well-maintained and low-maintenance, offering below-market rents with upside potential. The location is near town amenities. The property size is 7904 square feet and the lot size is 1.2 acres.
    Location Intelligence

    Current Use by Public Records

    Multifamily properties

    Map

    City
    Moscow
    County
    Latah
    State
    Idaho
    Longitude
    -116.988516
    Latitude
    46.7419938

    Nearby Similar for Sale

    • $435,000
      2,592 SF

      Well-Located Duplex in Moscow, ID

      Duplex with flexible living spaces, near parks and shopping.
      925-929 E 8th, Moscow, ID 83843
      View Details
    • $5,750,000
      37,584 SF

      Multifamily Investment Near University of Idaho

      36-unit multifamily property near the University of Idaho campus.
      230, 232, 234 Baker St, Moscow, ID 83843
      View Details
    • $299,000
      1,144 SF

      Duplex Near University of Idaho

      Well-maintained duplex near the University of Idaho campus.
      503 S Almon St, Moscow, ID 83843
      View Details

    FAQs

    What type of property is this?
    Multifamily property - Four duplexes plus garage in desirable Moscow neighborhood.
    Where is this multifamily property located?
    The property is located at 904 Vandal Dr. A-H Moscow, ID.
    What is the asking price?
    The asking price for this property is $1,300,000.
    What are key features of this property?
    This property features: Immediate and stable cash flow with strong rental history.; Four well‑maintained duplex units plus a detached four‑car garage/shop.; Detached four‑car garage generates additional rental income.
    (208) 883-1525
    We can help!
    Listing Contact
    Sean Wilson
    Sean Wilson
    Real Estate License ID: sp27993
    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

    Thank You for Inquiry
    904 Vandal Dr. A-H, Moscow, ID 83843
    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!