1481 Willow StForsythMT59327
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Forsyth rentals match the income profile of 1481 Willow St, Forsyth, MT, 59327. Listed at $425,000, gross rent is $3,850/mo and net cash flow is $1,366/mo, a 10.87% yield well above national averages. DSCR 2.01 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $117,420 by year five with $3,914/yr in annual principal reduction, projecting $248,471 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.2% |
| Monthly Cash Flow | $1,366 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $3,850 |
| Total Monthly Debt Service | $2,315 |
| DSCR Ratio | 1.66x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Multi Family
Built in 2012
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 59327, Forsyth, MT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,576 (100%) |
| Owner Occupied HU | 885 (56.2%) |
| Renter Occupied HU | 379 (24.0%) |
| Vacant Housing Units | 312 (19.8%) |
| Median Home Value | $239,583 |
| Average Home Value | $316,514 |
Housing Distribution
Address Breakdown
Residential
215
Single Family
215
Multi-Family
0
Businesses
138
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Multi Family
Built in 2012
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 59327, Forsyth, MT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,576 (100%) |
| Owner Occupied HU | 885 (56.2%) |
| Renter Occupied HU | 379 (24.0%) |
| Vacant Housing Units | 312 (19.8%) |
| Median Home Value | $239,583 |
| Average Home Value | $316,514 |
Housing Distribution
Address Breakdown
Residential
215
Single Family
215
Multi-Family
0
Businesses
138
Nearby investment properties with comparable rents
No similar rental properties found nearby.
Nearby investment properties with comparable prices