514 Hamilton Heights Rd #2CorvallisMT59828
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 514 Hamilton Heights Rd #2, Corvallis, MT, 59828 in Corvallis at $219,000 earns $1,374/mo in rent and nets $94/mo after the $985/mo payment, a 7.53% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $60,506 over five years. Ziffy Mortgage underwrites this on a 1.39 DSCR without U.S. credit history. With $2,017/yr in principal paydown, total projected return reaches $88,750.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 7.5% | 6.2% |
| Monthly Cash Flow | $94 | $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 | $1,374 |
| Total Monthly Debt Service | $1,193 |
| DSCR Ratio | 1.15x |
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.
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 59828, Corvallis, MT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,079 (100%) |
| Owner Occupied HU | 2,280 (74.1%) |
| Renter Occupied HU | 548 (17.8%) |
| Vacant Housing Units | 251 ( 8.2%) |
| Median Home Value | $579,018 |
| Average Home Value | $702,235 |
Housing Distribution
Address Breakdown
Residential
2,522
Single Family
2,522
Multi-Family
0
Businesses
97
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
Manufactured
Built in 2025
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 59828, Corvallis, MT area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,079 (100%) |
| Owner Occupied HU | 2,280 (74.1%) |
| Renter Occupied HU | 548 (17.8%) |
| Vacant Housing Units | 251 ( 8.2%) |
| Median Home Value | $579,018 |
| Average Home Value | $702,235 |
Housing Distribution
Address Breakdown
Residential
2,522
Single Family
2,522
Multi-Family
0
Businesses
97
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices