1117 West Circle DRIVEBeaver DamWI53916
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 1117 West Circle DRIVE, Beaver Dam, WI, 53916 in Beaver Dam deserves attention. This $385,000 property earns $3,624/mo in rent, a 11.3% gross yield, and nets $1,040/mo after the $1,731/mo payment. DSCR 2.09 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $106,368 compounds alongside $3,546/yr in yearly equity build, for a total cumulative return of $213,832.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 6.2% |
| Monthly Cash Flow | $1,040 | $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 | $3,624 |
| Total Monthly Debt Service | $2,431 |
| DSCR Ratio | 1.49x |
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 1970
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53916, Beaver Dam, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,793 (100%) |
| Owner Occupied HU | 6,514 (60.4%) |
| Renter Occupied HU | 3,562 (33.0%) |
| Vacant Housing Units | 717 ( 6.6%) |
| Median Home Value | $254,179 |
| Average Home Value | $311,329 |
Housing Distribution
Address Breakdown
Residential
10,345
Single Family
8,730
Multi-Family
1,615
Businesses
732
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 1970
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53916, Beaver Dam, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,793 (100%) |
| Owner Occupied HU | 6,514 (60.4%) |
| Renter Occupied HU | 3,562 (33.0%) |
| Vacant Housing Units | 717 ( 6.6%) |
| Median Home Value | $254,179 |
| Average Home Value | $311,329 |
Housing Distribution
Address Breakdown
Residential
10,345
Single Family
8,730
Multi-Family
1,615
Businesses
732
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Broc Nathan Fleischer • Homestead Realty, Inc
Mls Name: WIREX MLS
Mls ID: #1941570