1422 Beaver DrGilletteWY82718
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
Investment property for sale in Gillette at 1422 Beaver Dr, Gillette, WY, 82718 listed at $332,000 pairs $2,564/mo rent with a $1,625/mo payment to leave $676/mo cash flow. Total monthly income runs $2,564/mo, and annual cash flow reaches $8,114/yr on $110,058 cash to close. Return on cash invested measures 27.28% in year one, and rental yield registers 9.27% at a $332,000 basis. Equity gained on principal adds $2,142/yr, and annual property appreciation at 5% supports $91,725 by year five. Five-year ROI tracks 141.76% and total cumulative return in cash totals $156,015. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,564/mo property income relative to a $1,625/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2005
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82718, Gillette, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,305 (100%) |
| Owner Occupied HU | 7,077 (68.7%) |
| Renter Occupied HU | 2,483 (24.1%) |
| Vacant Housing Units | 745 ( 7.2%) |
| Median Home Value | $330,776 |
| Average Home Value | $365,577 |
Housing Distribution
Address Breakdown
Residential
9,960
Single Family
8,981
Multi-Family
979
Businesses
648
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices