105 Cliff StreetCamp DouglasWI54618
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 105 Cliff Street, Camp Douglas, WI, 54618 in Camp Douglas is narrow, $138/mo net on $1,284/mo rent after the $764/mo debt service, but the property operates at break-even-plus, not a loss. At $169,900 with a 9.03% yield, the long-run equity case via 5% appreciation ($46,940 over five years) and $1,565/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.68 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $74,091.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 6.2% |
| Monthly Cash Flow | $138 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $1,284 |
| Total Monthly Debt Service | $1,073 |
| DSCR Ratio | 1.20x |
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 N/A
1.96 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54618, Camp Douglas, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,163 (100%) |
| Owner Occupied HU | 760 (65.3%) |
| Renter Occupied HU | 194 (16.7%) |
| Vacant Housing Units | 209 (18.0%) |
| Median Home Value | $226,804 |
| Average Home Value | $274,355 |
Housing Distribution
Address Breakdown
Residential
974
Single Family
944
Multi-Family
30
Businesses
36
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 N/A
1.96 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54618, Camp Douglas, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,163 (100%) |
| Owner Occupied HU | 760 (65.3%) |
| Renter Occupied HU | 194 (16.7%) |
| Vacant Housing Units | 209 (18.0%) |
| Median Home Value | $226,804 |
| Average Home Value | $274,355 |
Housing Distribution
Address Breakdown
Residential
974
Single Family
944
Multi-Family
30
Businesses
36
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lisa Kuhl • Century 21 Affiliated
Mls Name: WIREX MLS
Mls Provider:
Mls ID: #2000693
Disclaimer: Information is supplied by seller and other third parties and has not been verified. Copyright 2025 WiREx All Rights Reserved