800 S 14th StWorlandWY82401
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 800 S 14th St, Worland, WY, 82401 in Worland worth modelling. At $275,000 with a 7.05% gross yield, the $1,616/mo rent leaves $53/mo after the $1,237/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.31 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $75,977 by year five; $2,533/yr in principal reduction adds further equity. Total projected return: $107,055.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.1% | 7.8% |
| Monthly Cash Flow | $53 | $850 |
City averages based on Worland market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,616 |
| Total Monthly Debt Service | $1,454 |
| DSCR Ratio | 1.11x |
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 1974
8,276 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 1974
8,276 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