1418 Adon Rd #NRozetWY82727
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 Rozet at 1418 Adon Rd #N, Rozet, WY, 82727 priced at $490,000 pairs $2,920/mo rent with $134/mo cash flow after a $2,398/mo payment. Total monthly income equals $2,920/mo, and annual cash flow comes to $1,609/yr on $162,435 invested. Return on cash invested is 20.9% in year one, and rental yield stands at 7.15% on a $490,000 basis. Equity gained on principal adds $3,162/yr, and 5% annual appreciation accumulates to $135,378 by year five. Five-year ROI measures 107.51% and total cumulative return in cash reaches $174,636. For financing, Ziffy Mortgage’s DSCR program evaluates $2,920/mo property income against a $2,398/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 2005
20.48 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82727, Rozet, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 633 (100%) |
| Owner Occupied HU | 507 (80.1%) |
| Renter Occupied HU | 70 (11.1%) |
| Vacant Housing Units | 56 ( 8.8%) |
| Median Home Value | $359,174 |
| Average Home Value | $433,649 |
Housing Distribution
Address Breakdown
Residential
559
Single Family
559
Multi-Family
0
Businesses
31
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Maurica Hanson • RE/MAX Professionals
Mls Name: Northeast Wyoming Realtors Association
Mls Provider:
Mls ID: #24-1346
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.