1029 Guthrie ROAD #2WaukeshaWI53186
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 1029 Guthrie ROAD #2, Waukesha, WI, 53186 in Waukesha is narrow, $4/mo net on $2,178/mo rent after the $1,214/mo debt service, but the property operates at break-even-plus, not a loss. At $269,900 with a 9.68% yield, the long-run equity case via 5% appreciation ($74,568 over five years) and $2,486/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.79 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $104,756.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 5.5% |
| Monthly Cash Flow | $4 | $2,100 |
City averages based on Waukesha market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,178 |
| Total Monthly Debt Service | $2,067 |
| DSCR Ratio | 1.05x |
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.
Condo
Built in 1996
N/A lot
$N/A/sqft
$363 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53186, Waukesha, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,582 (100%) |
| Owner Occupied HU | 8,368 (53.7%) |
| Renter Occupied HU | 6,590 (42.3%) |
| Vacant Housing Units | 624 ( 4.0%) |
| Median Home Value | $336,012 |
| Average Home Value | $367,627 |
Housing Distribution
Address Breakdown
Residential
14,625
Single Family
10,513
Multi-Family
4,112
Businesses
1,483
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
Condo
Built in 1996
N/A lot
$N/A/sqft
$363 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53186, Waukesha, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,582 (100%) |
| Owner Occupied HU | 8,368 (53.7%) |
| Renter Occupied HU | 6,590 (42.3%) |
| Vacant Housing Units | 624 ( 4.0%) |
| Median Home Value | $336,012 |
| Average Home Value | $367,627 |
Housing Distribution
Address Breakdown
Residential
14,625
Single Family
10,513
Multi-Family
4,112
Businesses
1,483
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
