73 Pendleton DrPine HavenWY82721
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
Investment Highlights
Rental property for sale in Pine Haven at 73 Pendleton Dr, Pine Haven, WY, 82721 priced at $359,900 converts $2,542/mo rent into $495/mo cash flow after a $1,762/mo obligation. Total monthly income equals $2,542/mo, and annual cash flow totals $5,941/yr on $119,307 invested. Return on cash invested prints 24.89% in year one, and rental yield reads 8.48% against a $359,900 entry. Equity gained on principal adds $2,322/yr, while 5% annual appreciation compiles into $99,434 by year five. Five-year ROI reaches 128.92% and total cumulative return in cash sums $153,806. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,542/mo property income covering a $1,762/mo payment, not borrower’s personal income.
Single Family
Built in 2004
0.63 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 82721, Moorcroft, WY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,635 (100%) |
| Owner Occupied HU | 1,070 (65.4%) |
| Renter Occupied HU | 227 (13.9%) |
| Vacant Housing Units | 338 (20.7%) |
| Median Home Value | $362,698 |
| Average Home Value | $421,699 |
Housing Distribution
Address Breakdown
Residential
764
Single Family
764
Multi-Family
0
Businesses
106
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Steve Laakso • Signature Real Estate Group
Mls Name: Northeast Wyoming Realtors Association
Mls ID: #25-2872