210 Jolley AveDouglasWY82633
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 210 Jolley Ave, Douglas, WY, 82633 in Douglas speaks for itself: 10.71% gross on a $255,000 price, generating $2,275/mo in rent and $825/mo in net income after the $1,147/mo debt service. DSCR 1.98, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $9,903 stacks alongside $70,452 in projected five-year appreciation and $2,349/yr in principal reduction. Projected total cumulative return: $149,255.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 7.2% |
| Monthly Cash Flow | $825 | $450 |
City averages based on Douglas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,275 |
| Total Monthly Debt Service | $1,349 |
| DSCR Ratio | 1.69x |
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 1979
7,797 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
Single Family
Built in 1979
7,797 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