Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    6600 Little Willow Rd Payette, ID 83661

    • Land
    • 299.73 lot acres
    For Sale
    View listing
    $3,500,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Land

    Property Details for 6600 Little Willow Rd

    Lot size
    299.73 lot acres
    Property type
    Land

    Description

    This exceptional 299.73-acre Idaho farm, located in Payette County near Payette (zip code 83661), presents a unique investment opportunity. The property includes 198.04+/- cropland acres, with 172.17+/- acres under pivot irrigation (per Payette County Farm Service Agency). Currently utilized as a rotational grazing operation for approximately 300 ewes, the farm has historically supported up to 800 sheep, boasting a 1.75% lambing percentage. Irrigation water is secured via 173.30 shares from the Little Willow Irrigation District, supplemented by Little Willow Creek flowing through the property. Improvements include a 1,767 sq ft custom home, a 2,995 sq ft insulated shop, a 2,640 sq ft hay barn, and several additional outbuildings. All buildings are currently occupied. Abundant wildlife, including elk and deer, further enhances the property's appeal. The versatile land allows for livestock raising, row crop cultivation, or a combination thereof. The asking price is $3,500,000.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Payette
    County
    Payette
    State
    Idaho
    Longitude
    -116.723
    Latitude
    44.1047

    Comparable in this City

    • Value Estimation by Request
      1.13 Acres

      1067 Main St

      Land • 1.13 Acres
      1067 Main St, Payette, ID 83661
      View Details
    • Value Estimation by Request
      10.46 Acres

      10Th Ave

      Farms • 10.46 Acres
      0 10Th Ave, Payette, ID 83661
      View Details
    • Value Estimation by Request
      2,066 SF

      110 7th St

      COMMERCIAL (GENERAL) • 2,066 SF
      110 7th St, Payette, ID 83661-2516
      View Details
    • Value Estimation by Request
      5,600 SF

      1720 7th N Ave

      COMMERCIAL (GENERAL) • 5,600 SF
      1720 7th N Ave, Payette, ID 83661-2756
      View Details
    • Value Estimation by Request
      2.74 Acres

      10222 Business Park Dr

      COMMERCIAL (GENERAL) • 2.74 Acres
      10222 Business Park Dr, Payette, ID 83661-5419
      View Details
    • Value Estimation by Request
      10.01 Acres

      11575 Riv Rd

      COMMERCIAL (GENERAL) • 10.01 Acres
      11575 Riv Rd, Payette, ID 83661-5067
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      1.13 Acres

      Payette Commercial Land - 1.13 Acres

      Prime Commercial Lot, Shovel-Ready, C-2 Zoning
      1067 Main St, Payette, ID 83661
      View Details
    • $3,500,000
      299.73 Acres

      Idaho Farmland Investment Opportunity

      299 Acres, Irrigated Farm, Excellent Potential
      6600 Little Willow Rd, Payette, ID 83661
      View Details
    • $1,200,000
      12,889 SF

      Downtown Payette Mixed-Use Investment

      Historic building, 11 retail/office spaces, 5 apartments.
      Payette, ID 83661
      View Details
    • Contact for pricing
      496.00 Acres

      496 Acres in Payette, Idaho

      Large acreage with development potential in a growing Idaho community.
      Stone Quarry Rd, Payette, ID 83661
      View Details
    • Contact for pricing
      929.00 Acres

      Payette County Land Opportunity

      929 acres near infrastructure, ideal for various high-demand projects.
      Gulch Rd, Payette, ID 83661
      View Details
    • New
      $87,000
      Pending

      Payette, ID Land For Sale

      0.19 acre lot with views in Sunny Hill Subdivision.
      901 S Iowa Ave, Payette, ID 83661
      View Details

    Similar Nearby for Lease

    • $17 SF/Yr
      5,820 SF

      Retail Space on Highway 95

      Turnkey retail space with high visibility and ample parking.
      Retail Space For Lease, Payette, ID 83661
      View Details
    • Contact for pricing
      4,449 SF

      Former Daycare Space Available

      4,449 SF former daycare space available for lease.
      515 N 16Th St, Payette, ID 83661
      View Details
    • $10 SF/Yr
      7,151 SF

      Turnkey Retail Opportunity in Payette

      Established hardware property with real estate and full business inventory.
      Turnkey Retail Building For Sale And Lease, Payette, ID 83661
      View Details
    • $10 SF/Yr
      17,814 SF

      Hunter's Gate Plaza II Office Space

      Prime Payette Office Suites Available
      515 16Th St, Payette, ID 83661
      View Details
    • $7 SF/Yr
      4,763 SF

      Payette Commercial Building For Lease

      4,763 SF commercial building on Main Street in Payette, ID.
      Commercial Building For Lease, Payette, ID 83661
      View Details
    • $8 SF/Yr
      20,020 SF

      Hunter's Gate I Retail Space

      Prime Payette Retail Opportunity: 4,000 sq ft available.
      501 16Th St, Payette, ID 83661
      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.
    6600 Little Willow Rd
    Payette, ID 83661
    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.