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 Long-Term investment with a projected -25.43% first-year return on $128k initial cash invested.
-25.43%
Cash On Cash
0.71%
Cap Rate
0.12
DSCR
$931
Rent
-$2,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$931 income − $3,634 expenses = $2,703 out of pocket
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,075
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$931
Total Expenses
$3,634
Mortgage P&I
324%
$3,016
Property Taxes
14%
$135
Home Insurance
24%
$219
HOA
2%
$21
Property Management
10%
$93
CapEx
5%
$47
Vacancy
6%
$56
Maintenance
5%
$47
Other
0%
$0