509 S 15th StWorlandWY82401
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 509 S 15th St, Worland, WY, 82401 in Worland earns a 9.55% gross yield at $175,000. Rent of $1,393/mo nets $398/mo after the $787/mo mortgage. The 1.77 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $48,349 and $1,612/yr in equity accumulation project a total cumulative return of $91,593.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 7.8% |
| Monthly Cash Flow | $398 | $850 |
City averages based on Worland market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,393 |
| Total Monthly Debt Service | $925 |
| DSCR Ratio | 1.51x |
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 1956
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82401, Worland, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,466 (100%) |
| Owner Occupied HU | 2,200 (63.5%) |
| Renter Occupied HU | 869 (25.1%) |
| Vacant Housing Units | 397 (11.5%) |
| Median Home Value | $215,476 |
| Average Home Value | $256,875 |
Housing Distribution
Address Breakdown
Residential
3,054
Single Family
3,003
Multi-Family
51
Businesses
446
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 1956
7,405 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82401, Worland, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,466 (100%) |
| Owner Occupied HU | 2,200 (63.5%) |
| Renter Occupied HU | 869 (25.1%) |
| Vacant Housing Units | 397 (11.5%) |
| Median Home Value | $215,476 |
| Average Home Value | $256,875 |
Housing Distribution
Address Breakdown
Residential
3,054
Single Family
3,003
Multi-Family
51
Businesses
446
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices