1613 Stella CtCodyWY82414
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThis Cody rental at 1613 Stella Ct, Cody, WY, 82414 sits in the solid-income band: 7.66% gross yield, $2,100/mo rent, $223/mo net after the $1,479/mo debt service, DSCR 1.42. Entry price of $329,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $90,897 and $3,030/yr in principal reduction bring total cumulative return to $138,479.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 6.1% |
| Monthly Cash Flow | $223 | $1,850 |
City averages based on Cody market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,100 |
| Total Monthly Debt Service | $1,746 |
| 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.
Townhouse
Built in 2013
1,742 sqft lot
$N/A/sqft
$70 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82414, Cody, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,759 (100%) |
| Owner Occupied HU | 5,425 (61.9%) |
| Renter Occupied HU | 2,155 (24.6%) |
| Vacant Housing Units | 1,179 (13.5%) |
| Median Home Value | $400,686 |
| Average Home Value | $477,855 |
Housing Distribution
Address Breakdown
Residential
7,395
Single Family
7,299
Multi-Family
96
Businesses
1,103
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 2013
1,742 sqft lot
$N/A/sqft
$70 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82414, Cody, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,759 (100%) |
| Owner Occupied HU | 5,425 (61.9%) |
| Renter Occupied HU | 2,155 (24.6%) |
| Vacant Housing Units | 1,179 (13.5%) |
| Median Home Value | $400,686 |
| Average Home Value | $477,855 |
Housing Distribution
Address Breakdown
Residential
7,395
Single Family
7,299
Multi-Family
96
Businesses
1,103
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Echo Renner • DBW Realty
Mls Name: NWBOR
Mls ID: #10030895
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 2025 Multiple Listing Service of Northwest Wyoming Board of REALTORS®, Inc.