1440 N Riverbend DrGreen RiverWY82935
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe cash-flow margin at 1440 N Riverbend Dr, Green River, WY, 82935 in Green River is narrow, $180/mo net on $1,715/mo rent after the $1,214/mo debt service, but the property operates at break-even-plus, not a loss. At $270,000 with a 7.62% yield, the long-run equity case via 5% appreciation ($74,596 over five years) and $2,487/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.41 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $113,393.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.6% | 5.2% |
| Monthly Cash Flow | $180 | $850 |
City averages based on Green River market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,715 |
| Total Monthly Debt Service | $1,428 |
| DSCR Ratio | 1.20x |
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 1982
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82935, Green River, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,281 (100%) |
| Owner Occupied HU | 3,561 (67.4%) |
| Renter Occupied HU | 1,227 (23.2%) |
| Vacant Housing Units | 493 ( 9.3%) |
| Median Home Value | $287,171 |
| Average Home Value | $302,327 |
Housing Distribution
Address Breakdown
Residential
4,976
Single Family
4,796
Multi-Family
180
Businesses
407
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 1982
6,534 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82935, Green River, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,281 (100%) |
| Owner Occupied HU | 3,561 (67.4%) |
| Renter Occupied HU | 1,227 (23.2%) |
| Vacant Housing Units | 493 ( 9.3%) |
| Median Home Value | $287,171 |
| Average Home Value | $302,327 |
Housing Distribution
Address Breakdown
Residential
4,976
Single Family
4,796
Multi-Family
180
Businesses
407
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: WYOMLS
Mls ID: #20260629