105 Heap DrThayneWY83127
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 Thayne at 105 Heap Dr, Thayne, WY, 83127 generates $2,744/mo in rent and, after a $1,909/mo payment, leaves $526/mo in cash flow. Total monthly income is $2,744/mo, and annual cash flow is $6,315/yr on $129,285 invested. Return on cash invested sits at 24.79% in year one, and rental yield is 8.44% on a $390,000 entry. Equity gained on principal adds $2,517/yr, while 5% annual appreciation builds toward $107,750 over five years. Five-year ROI reaches 128.39% and total cumulative return in cash sums $165,992. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,744/mo property income rather than buyer’s personal income.
Single Family
Built in 1915
0.35 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83127, Thayne, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,032 (100%) |
| Owner Occupied HU | 1,302 (64.1%) |
| Renter Occupied HU | 222 (10.9%) |
| Vacant Housing Units | 508 (25.0%) |
| Median Home Value | $472,081 |
| Average Home Value | $562,667 |
Housing Distribution
Address Breakdown
Residential
977
Single Family
241
Multi-Family
736
Businesses
121
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices