6445 & 6455 Saint Louis Gulch Dr, Helena, MT 59602
3 beds • 2 baths • 1705 sqft
$968,400
View on ZillowThis property looks like a bad Long-Term investment with a projected -21.57% first-year return on $203k initial cash invested.
-21.57%
Cash On Cash
2.44%
Cap Rate
0.36
DSCR
$3,417
Rent
-$3,655
Cashflow
Cash Flow
$3,417 income − $7,072 expenses = $3,655 out of pocket
Investment Breakdown
|
Purchase Price
$968k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$203k
Downpayment
20%
$194k
Closing costs
1%
$9,684
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,417
Total Expenses
$7,072
Mortgage P&I
160%
$5,455
Property Taxes
11%
$383
Home Insurance
10%
$345
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0