213 Dove LoopDouglasWY82633
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderThe income profile at 213 Dove Loop, Douglas, WY, 82633 in Douglas is straightforward: $780,000 in, $5,110/mo in rent, $674/mo out after debt service. The 7.86% gross yield and 1.46 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $215,500 by year five. With $7,184/yr in principal equity, the total cumulative return is projected at $337,528.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 7.2% |
| Monthly Cash Flow | $674 | $450 |
City averages based on Douglas market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,110 |
| Total Monthly Debt Service | $4,125 |
| DSCR Ratio | 1.24x |
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 2019
4.12 Acres 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 2019
4.12 Acres 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