OFF_MARKETRisky Deal23 days on market

309 E Beall St

309 E Beall St, Bozeman, MT 59715, Bozeman, MT 59715
$539,000
Zestimate®:$529,000

Listing Price

Property image 1
309 E Beall St, Bozeman, MT 59715
Loc: Bozeman, MT
Days Listed
23
Tax Assessed
$602k
Zestimate®
$529k
Market Rate
Lot Size
6,199 sqft
Rent Estimate
$2,217/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

9

Hawthorne School

PK-5
0.1 mi away
8

Chief Joseph Middle School

6-8
3.4 mi away
8

Bozeman High School

9-12
1 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
2.51%
Total ROI
13.5%
Cash Flow
$-1,668/mo
DSCR
0.40
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-08Sold$0
2026-03-04Contingent$539,000$630
2026-02-18Price change$539,000$630
2026-02-03Listed for sale$549,000$641
2022-03-18Sold$0
2022-03-04Pending sale$599,900$701
2022-03-01Listed for sale$599,900$701
2022-02-09Listing removed$0
2021-10-05Listed for sale$649,950$759
2019-07-30Listing removed$1,625$2
2019-07-23Listed for rent$1,625$2
2019-07-08Listing removed$449,500$525
2019-04-16Listed for sale$449,500$525

Tax History

YearProperty TaxTax Assessment
2025$2,937.03$601,900
2024$3,561.35$519,500
2023$3,338.12$519,500
2022$3,175.28$377,500
2021$2,895.1$377,500
2020$2,838.6$327,800
2019$3,060.47$327,800
2018$2,525.89$268,000
2017$2,361.48$268,000
2016$2,048.08$217,100
2015$2,048.08$217,100
2014$1,998.56$124,550
2013$1,761.24$115,587
2012$1,655.23$105,969
2008$0$97,800
2007$0$97,800
2006$0$97,800
2005$0$97,800
2004$0$97,800
2003$0$97,800
2002$0$62,800
2000$0$62,800
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
856
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $539,000Rent Basis: Observed Comp Model ($2,217/mo)State Tax Benchmark: 0.84% (MT)Hazard Reserve: $157/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.51%

NOI: $13,545/yr

Cash-on-Cash Yield
-16.1%

On $123,970 invested

DSCR Ratio
0.40x

Negative debt coverage

5-Yr Leveraged ROI
+13.5%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.84% of basis)-$421/mo
Homeowner / Hazard Insurance-$157/mo
Vacancy Reserve (5% of rent)-$111/mo
Repairs & Maintenance (10% of rent)-$222/mo
Property Management (8% of rent)-$177/mo
Total Pure Operating Expenses-$1,088/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,217/mo
Less: Operating Expenses-$1,088/mo
Net Operating Income (NOI)+$1,129/mo
Less: Debt Service (30yr @ 6.75%)-$2,797/mo
Net Cash Flow
$-1,668/mo
$-20,016/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bozeman.