2221D Willow Dr #128LivingstonMT59047
Nearby investment properties with comparable rents
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
Investment Highlights
Investment property for sale in Livingston at 2221D Willow Dr #128, Livingston, MT, 59047 earns $560/mo cash flow from $2,717/mo rent with a $1,806/mo payment. Total monthly income totals $2,717/mo, and annual cash flow totals $6,725/yr on $122,324 capital. ROI tracks 25.41% on current figures, and rental yield reads 8.84% at a $369,000 purchase. Equity gained on principal adds $2,381/yr, and 5% annual appreciation supports $101,948 over five years. Five-year ROI reaches 131.89% and total cumulative return in cash sums $161,331. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,717/mo property income instead of your personal income.
Condo
Built in 2023
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 59047, Livingston, MT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,363 (100%) |
| Owner Occupied HU | 4,411 (59.9%) |
| Renter Occupied HU | 2,125 (28.9%) |
| Vacant Housing Units | 827 (11.2%) |
| Median Home Value | $493,000 |
| Average Home Value | $596,472 |
Housing Distribution
Address Breakdown
Residential
6,416
Single Family
6,202
Multi-Family
214
Businesses
801
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Chip Njaa • Keller Williams Montana Realty
Mls Name: Big Sky Country MLS
Mls ID: #404034