1000 Erwin StDouglasWY82633
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
Rental property for sale in Douglas at 1000 Erwin St, Douglas, WY, 82633 generates $2,849/mo in rent and, after a $1,461/mo payment, leaves $1,152/mo in cash flow. Total monthly income is $2,849/mo, and annual cash flow is $13,820/yr on $98,953 invested. Return on cash invested sits at 33.88% in year one, and rental yield is 11.45% on a $298,500 entry. Equity gained on principal adds $1,926/yr, while 5% annual appreciation builds toward $82,470 over five years. Five-year ROI reaches 177.09% and total cumulative return in cash sums $175,233. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,849/mo property income rather than buyer’s personal income.
Single Family
Built in 1969
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82633, Douglas, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,793 (100%) |
| Owner Occupied HU | 2,986 (62.3%) |
| Renter Occupied HU | 1,113 (23.2%) |
| Vacant Housing Units | 694 (14.5%) |
| Median Home Value | $285,993 |
| Average Home Value | $314,531 |
Housing Distribution
Address Breakdown
Residential
4,215
Single Family
3,921
Multi-Family
294
Businesses
541
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices