OFF_MARKETRisky Deal3 days on market

203 Muth Ln

203 Muth Ln, Kalispell, MT 59901, Kalispell, MT 59901
$1,100,000
Zestimate®:$854,700

Listing Price

Property image 1
203 Muth Ln, Kalispell, MT 59901
Loc: Kalispell, MT
Days Listed
3
Zestimate®
$855k
Market Rate
Lot Size
20.01 acres
Rent Estimate
$3,803/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.

5

Cayuse Prairie School

PK-6
4.9 mi away
5

Cayuse Prairie 7-8

7-8
4.9 mi away
3

Flathead High School

9-12
12.4 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
2.00%
Total ROI
2.4%
Cash Flow
$-3,870/mo
DSCR
0.32
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
2025-06-19Listing removed$1,050,000$510
2025-06-03Price change$1,050,000$510
2025-05-06Price change$1,100,000$534
2025-04-11Listed for sale$1,250,000$607
2024-06-28Sold$0
2024-05-22Listed for sale$1,147,000$557
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
2,060
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: $1,100,000Rent Basis: Observed Comp Model ($3,803/mo)State Tax Benchmark: 0.84% (MT)Hazard Reserve: $321/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.00%

NOI: $22,048/yr

Cash-on-Cash Yield
-18.4%

On $253,000 invested

DSCR Ratio
0.32x

Negative debt coverage

5-Yr Leveraged ROI
+2.4%

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)-$770/mo
Homeowner / Hazard Insurance-$321/mo
Vacancy Reserve (5% of rent)-$190/mo
Repairs & Maintenance (10% of rent)-$380/mo
Property Management (8% of rent)-$304/mo
Total Pure Operating Expenses-$1,966/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,803/mo
Less: Operating Expenses-$1,966/mo
Net Operating Income (NOI)+$1,837/mo
Less: Debt Service (30yr @ 6.75%)-$5,708/mo
Net Cash Flow
$-3,870/mo
$-46,444/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Kalispell.