Unlock all features! Tap here to upgrade
2224 Us Highway 87 E Trailer 165, Billings, MT 59101
3 beds • 2 baths • 1560 sqft
$87,000
View on ZillowThis property could be a profitable Mid-Term investment with a projected 49.63% first-year return on $36,270 initial cash invested.
49.63%
Cash On Cash
28.46%
Cap Rate
4.68
DSCR
$3,062
Rent
$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$87,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,270
Downpayment
20%
$17,400
Closing costs
1%
$870
Rehab
0%
$0
Furnishing
21%
$18,000
Cashflow
Total Income
$3,062
Total Expenses
$1,562
Mortgage P&I
14%
$441
Property Taxes
2%
$51
Home Insurance
1%
$30
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337