500 Monroe Ave APT 25Green RiverWY82935
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe income profile at 500 Monroe Ave APT 25, Green River, WY, 82935 in Green River is straightforward: $185,000 in, $1,556/mo in rent, $329/mo out after debt service. The 10.1% gross yield and 1.87 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $51,112 by year five. With $1,704/yr in principal equity, the total cumulative return is projected at $102,197.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.1% | 5.2% |
| Monthly Cash Flow | $329 | $850 |
City averages based on Green River market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,556 |
| Total Monthly Debt Service | $978 |
| DSCR Ratio | 1.59x |
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.
Townhouse
Built in 1980
435.60 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82935, Green River, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,281 (100%) |
| Owner Occupied HU | 3,561 (67.4%) |
| Renter Occupied HU | 1,227 (23.2%) |
| Vacant Housing Units | 493 ( 9.3%) |
| Median Home Value | $287,171 |
| Average Home Value | $302,327 |
Housing Distribution
Address Breakdown
Residential
4,976
Single Family
4,796
Multi-Family
180
Businesses
407
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
Townhouse
Built in 1980
435.60 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82935, Green River, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,281 (100%) |
| Owner Occupied HU | 3,561 (67.4%) |
| Renter Occupied HU | 1,227 (23.2%) |
| Vacant Housing Units | 493 ( 9.3%) |
| Median Home Value | $287,171 |
| Average Home Value | $302,327 |
Housing Distribution
Address Breakdown
Residential
4,976
Single Family
4,796
Multi-Family
180
Businesses
407
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: WYOMLS
Mls ID: #20261064