Unlock all features! Tap here to upgrade
4079 Stevensville River Rd, Stevensville, MT 59870
3 beds • 3 baths • 3132 sqft
$607,500
View on ZillowThis property looks like a bad Mid-Term investment with a projected -20.37% first-year return on $146k initial cash invested.
-20.37%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$1,396
Rent
-$2,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,396 income − $3,867 expenses = $2,471 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,075
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,396
Total Expenses
$3,867
Mortgage P&I
216%
$3,016
Property Taxes
10%
$135
Home Insurance
16%
$219
HOA
2%
$21
Property Management
12%
$168
CapEx
4%
$56
Vacancy
3%
$42
Maintenance
4%
$56
Other
11%
$154