3820 W Pony DrWilsonWY83014
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 3820 W Pony Dr, Wilson, WY, 83014 in Wilson. At $898,958 it earns $6,680/mo in rent and distributes $1,098/mo to the owner after the $4,042/mo payment, a consistent 8.92% yield. DSCR 1.65 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $248,366 in value; $8,279/yr in principal paydown compounds ownership stake. Total projected return: $411,606.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.9% | 6.2% |
| Monthly Cash Flow | $1,098 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $6,680 |
| Total Monthly Debt Service | $5,225 |
| DSCR Ratio | 1.28x |
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.
Home Type Unknown
Built in 1976
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83014, Wilson, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,122 (100%) |
| Owner Occupied HU | 1,179 (37.8%) |
| Renter Occupied HU | 490 (15.7%) |
| Vacant Housing Units | 1,453 (46.5%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,676,796 |
Housing Distribution
Address Breakdown
Residential
411
Single Family
371
Multi-Family
40
Businesses
180
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
Home Type Unknown
Built in 1976
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 83014, Wilson, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,122 (100%) |
| Owner Occupied HU | 1,179 (37.8%) |
| Renter Occupied HU | 490 (15.7%) |
| Vacant Housing Units | 1,453 (46.5%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,676,796 |
Housing Distribution
Address Breakdown
Residential
411
Single Family
371
Multi-Family
40
Businesses
180
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices