435 Texas StEvansvilleWY82636
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 435 Texas St, Evansville, WY, 82636 in Evansville. Priced at $150,000, it generates $1,369/mo in gross rent and $516/mo in net monthly cash flow, a 10.95% yield that comfortably supports the 2.03 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $6,195. Five-year appreciation: $41,442. Equity from principal paydown: $1,382/yr. Total projected cumulative return: $89,840.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.2% |
| Monthly Cash Flow | $516 | $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 | $1,369 |
| Total Monthly Debt Service | $793 |
| DSCR Ratio | 1.73x |
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.
Manufactured
Built in 1996
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82636, Evansville, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,057 (100%) |
| Owner Occupied HU | 1,439 (70.0%) |
| Renter Occupied HU | 446 (21.7%) |
| Vacant Housing Units | 172 ( 8.4%) |
| Median Home Value | $303,846 |
| Average Home Value | $377,597 |
Housing Distribution
Address Breakdown
Residential
1,359
Single Family
1,359
Multi-Family
0
Businesses
137
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
Manufactured
Built in 1996
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82636, Evansville, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,057 (100%) |
| Owner Occupied HU | 1,439 (70.0%) |
| Renter Occupied HU | 446 (21.7%) |
| Vacant Housing Units | 172 ( 8.4%) |
| Median Home Value | $303,846 |
| Average Home Value | $377,597 |
Housing Distribution
Address Breakdown
Residential
1,359
Single Family
1,359
Multi-Family
0
Businesses
137
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: WYOMLS
Mls ID: #20261151