1251 Sweetwater RdDouglasWY82633
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow1251 Sweetwater Rd, Douglas, WY, 82633 in Douglas earns its strong cash-flow label: 12.84% yield, $2,365/mo rent, $1,106/mo net income, DSCR 2.38. The $221,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $61,058 by year five. Combined with $2,035/yr in principal paydown, total projected return reaches $154,495.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.8% | 7.2% |
| Monthly Cash Flow | $1,106 | $450 |
City averages based on Douglas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,365 |
| Total Monthly Debt Service | $1,171 |
| DSCR Ratio | 2.02x |
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.
Townhouse
Built in 1979
8,967 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
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
Townhouse
Built in 1979
8,967 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