253 E Pavillion RdPavillionWY82523
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
Rental property for sale in Pavillion at 253 E Pavillion Rd, Pavillion, WY, 82523 priced at $220,834 pairs $1,688/mo rent with $233/mo cash flow after a $1,081/mo payment. Total monthly income equals $1,688/mo, and annual cash flow comes to $2,790/yr on $73,206 invested. Return on cash invested is 23.72% in year one, and rental yield stands at 9.17% on a $220,834 basis. Equity gained on principal adds $1,425/yr, and 5% annual appreciation accumulates to $61,012 by year five. Five-year ROI measures 123.84% and total cumulative return in cash reaches $90,657. For financing, Ziffy Mortgage’s DSCR program evaluates $1,688/mo property income against a $1,081/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1976
80.10 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82523, Pavillion, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 437 (100%) |
| Owner Occupied HU | 302 (69.1%) |
| Renter Occupied HU | 73 (16.7%) |
| Vacant Housing Units | 62 (14.2%) |
| Median Home Value | $331,667 |
| Average Home Value | $481,076 |
Housing Distribution
Address Breakdown
Residential
264
Single Family
264
Multi-Family
0
Businesses
17
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices