3008 Shetland DrRawlinsWY82301
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 3008 Shetland Dr, Rawlins, WY, 82301 in Rawlins at $525,000 earns $3,185/mo in rent and nets $200/mo after the $2,361/mo payment, a 7.28% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $145,048 over five years. Ziffy Mortgage underwrites this on a 1.35 DSCR without U.S. credit history. With $4,835/yr in principal paydown, total projected return reaches $210,784.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.3% | 7.2% |
| Monthly Cash Flow | $200 | $650 |
City averages based on Rawlins market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,185 |
| Total Monthly Debt Service | $2,776 |
| DSCR Ratio | 1.15x |
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 2010
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82301, Rawlins, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,412 (100%) |
| Owner Occupied HU | 2,242 (50.8%) |
| Renter Occupied HU | 1,011 (22.9%) |
| Vacant Housing Units | 1,159 (26.3%) |
| Median Home Value | $223,307 |
| Average Home Value | $227,642 |
Housing Distribution
Address Breakdown
Residential
3,331
Single Family
3,232
Multi-Family
99
Businesses
460
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 2010
7,840 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82301, Rawlins, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,412 (100%) |
| Owner Occupied HU | 2,242 (50.8%) |
| Renter Occupied HU | 1,011 (22.9%) |
| Vacant Housing Units | 1,159 (26.3%) |
| Median Home Value | $223,307 |
| Average Home Value | $227,642 |
Housing Distribution
Address Breakdown
Residential
3,331
Single Family
3,232
Multi-Family
99
Businesses
460
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices