1 Hawthorn Trail #1Wisconsin DellsWI53965
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 Wisconsin Dells at 1 Hawthorn Trail #1, Wisconsin Dells, WI, 53965 priced at $209,900 converts $1,721/mo rent into $313/mo cash flow after a $1,027/mo obligation. Total monthly income equals $1,721/mo, and annual cash flow totals $3,752/yr on $69,582 invested. Return on cash invested prints 25.3% in year one, and rental yield reads 9.84% against a $209,900 entry. Equity gained on principal adds $1,354/yr, while 5% annual appreciation compiles into $57,992 by year five. Five-year ROI reaches 132.46% and total cumulative return in cash sums $92,168. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,721/mo property income covering a $1,027/mo payment, not borrower’s personal income.
Condo
Built in 1984
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53965, Wisconsin Dells, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,908 (100%) |
| Owner Occupied HU | 3,558 (51.5%) |
| Renter Occupied HU | 1,429 (20.7%) |
| Vacant Housing Units | 1,921 (27.8%) |
| Median Home Value | $271,816 |
| Average Home Value | $341,589 |
Housing Distribution
Address Breakdown
Residential
5,254
Single Family
4,917
Multi-Family
337
Businesses
531
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bradley Sigmund • Bunbury, REALTORS-Wis Dells Realty
Mls Name: WIREX MLS
Mls ID: #2006063