Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Warbonnet Dr Moscow, ID 83843
    Back to Search
    Property profile & analytics

    Warbonnet Dr, Moscow, ID 83843

    View on Map
    • Land
    • 10.00 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 0 Warbonnet Dr

    Lot size
    10.00 lot acres
    Property type
    Land

    Description

    This exceptional 10-acre parcel presents a fully entitled multi-family development opportunity in Moscow, Idaho. Conveniently located near the University of Idaho campus, this property boasts an R-4 zoning designation, making it ideal for a substantial multi-family project. The land is already engineered and shovel-ready, significantly reducing development time and costs. Detailed plans, created by Design West Architects of Pullman, envision an 82-unit apartment complex. The property's APN is RPM00000123900. Situated on Warbonnet Drive in Latah County, Idaho, with a zip code of 83843, this location offers unparalleled access to the university and the vibrant Moscow community. The asking price for this prime development site is $1,550,000. Please note that the provided images are conceptual illustrations and do not represent the final product. This is a rare chance to acquire a fully permitted and prepared site for a significant multi-family development in a high-demand area. Act quickly to secure this exceptional investment opportunity.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Moscow
    County
    Latah
    State
    Idaho
    Longitude
    -117.037
    Latitude
    46.7365

    Comparable in this City

    • Value Estimation by Request
      16.74 Acres

      Saddle Ridge Rd

      Agricultural land / Farmland
      0 Saddle Ridge Rd, Moscow, ID 83843
      View Details
    • Value Estimation by Request
      1.17 Acres

      Ilene Dr

      Land
      0 Ilene Dr, Moscow, ID 83843
      View Details
    • Value Estimation by Request
      0.57 Acres

      102 Lilly

      Land
      102 Lilly, Moscow, ID 83843
      View Details
    • Value Estimation by Request

      Pullman Rd

      VACANT COMMERCIAL LAND
      Pullman Rd, Moscow, ID 83843
      View Details
    • Value Estimation by Request
      13.60 Acres

      Moscow, ID 83843

      INDUSTRIAL - VACANT LAND
      Moscow, ID 83843
      View Details
    • Value Estimation by Request

      Moscow, ID 83843

      VACANT COMMERCIAL LAND
      Moscow, ID 83843
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Land For Sale

      Land available for sale.
      6Th St West, Moscow, ID 83843
      View Details
    • $1,300,000
      Pending

      Duplex Apartment Package

      Turnkey package of four duplex units plus a detached, divided four-car garage/shop with individual electrical metering.
      904 Vandal Dr A-H, Moscow, ID 83843
      View Details
    • New
      $415,000
      1,728 SF

      Moscow ID Duplex For Sale

      Duplex with cash flow potential and owner-occupancy flexibility.
      416 N Van Buren St, Moscow, ID 83843
      View Details
    • $415,000
      1,728 SF

      Versatile Duplex with Cash Flow

      Duplex with two 2-bed, 1-bath units, included appliances, and fireplaces—ideal for owner-occupants seeking rental income.
      416 N Van Buren St, Moscow, ID 83843
      View Details
    • $5,750,000
      37,584 SF

      Three-Building 36-Unit Multifamily

      Purpose-built 36-unit property with in-unit laundry and recently replaced roofs across three buildings near University access.
      230 Baker St, Moscow, ID 83843
      View Details
    • Contact for pricing

      Moscow, ID Business Lots

      Acreage business lots for sale in Moscow, ID.
      Somo Dr, Moscow, ID 83843
      View Details

    Similar Nearby for Lease

    • $40,000
      1,050 SF

      Turnkey Retail Gallery Space

      Turnkey fine art and gifts storefront with display cases, custom lighting, office, restroom, and storage for a ready-to-operate concept.
      203 S Main St, Moscow, ID 83843
      View Details
    • Contact for pricing

      Downtown Moscow Restaurant Opportunity

      Restaurant space available in renovated downtown Moscow apartment complex.
      645 W Pullman Rd, Moscow, ID 83843
      View Details
    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.
    Warbonnet Dr
    Moscow, ID 83843
    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
    Warbonnet Dr, 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!