1212 Robertson AveWorlandWY82401
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 1212 Robertson Ave, Worland, WY, 82401 in Worland earns a 9.6% gross yield at $135,000. Rent of $1,080/mo nets $308/mo after the $607/mo mortgage. The 1.78 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $37,298 and $1,243/yr in equity accumulation project a total cumulative return of $70,742.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 7.8% |
| Monthly Cash Flow | $308 | $850 |
City averages based on Worland market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,080 |
| Total Monthly Debt Service | $719 |
| DSCR Ratio | 1.50x |
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.
Single Family
Built in 1931
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82401, Worland, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,466 (100%) |
| Owner Occupied HU | 2,200 (63.5%) |
| Renter Occupied HU | 869 (25.1%) |
| Vacant Housing Units | 397 (11.5%) |
| Median Home Value | $215,476 |
| Average Home Value | $256,875 |
Housing Distribution
Address Breakdown
Residential
3,054
Single Family
3,003
Multi-Family
51
Businesses
446
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
Single Family
Built in 1931
6,969 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82401, Worland, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,466 (100%) |
| Owner Occupied HU | 2,200 (63.5%) |
| Renter Occupied HU | 869 (25.1%) |
| Vacant Housing Units | 397 (11.5%) |
| Median Home Value | $215,476 |
| Average Home Value | $256,875 |
Housing Distribution
Address Breakdown
Residential
3,054
Single Family
3,003
Multi-Family
51
Businesses
446
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alison Taylor-Sheesley • McGarvin & Taylor Real Estate
Mls Name: NWBOR
Mls ID: #10030590
Disclaimer: The data relating to real estate on this web site comes in part from the Broker Internet Data Exchange Program of the Northwest Wyoming Board of REALTORS®. All information is deemed reliable but not guaranteed and should be independently verified. All properties are subject to prior sale, change, or withdrawal. Neither listing broker(s) nor Zillow, Inc. shall be responsible for any typographical errors, misinformation, or misprints, and shall be held totally harmless from any damages arising from reliance upon this data. Copyright 2024 Multiple Listing Service of Northwest Wyoming Board of REALTORS®, Inc.