115 Pheasant RUN, Johnson Creek, WI, 53038 | $246/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
2600 sft

W1359 North Blue Spring Lake DRIVE, Palmyra, WI, 53156

Currently Rented+ 1 more

3 Bed
1 Bath
1321 sft

W329N4050 Lakeland DRIVE, Nashotah, WI, 53058

3 Bed
2 Bath
1700 sft

443 Raintree DRIVE, Fort Atkinson, WI, 53538

3 Bed
2 Bath
1320 sft

808 Briar COURT, Watertown, WI, 53094

Nearby investment properties with comparable prices

2 Bed
2 Bath
1342 sft

440 Bradford Drive, Waterloo, WI, 53594

2 Bed
3 Bath
1780 sft

510 Frederick COURT, Oconomowoc, WI, 53066

2 Bed
2 Bath
1500 sft

1224 Steeplechase DRIVE, Watertown, WI, 53094

2 Bed
2 Bath
1450 sft

N43W32953 Rasmus ROAD #3-H, Nashotah, WI, 53058

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Johnson Creek at 115 Pheasant RUN, Johnson Creek, WI, 53038 generates $2,952/mo in rent and, after a $1,835/mo payment, leaves $246/mo in cash flow. Total monthly income is $2,952/mo, and annual cash flow is $2,949/yr on $124,313 invested. Return on cash invested sits at 22.28% in year one, and rental yield is 9.45% on a $375,000 entry. Equity gained on principal adds $2,420/yr, while 5% annual appreciation builds toward $103,606 over five years. Five-year ROI reaches 116.9% and total cumulative return in cash sums $145,323. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,952/mo property income rather than buyer’s personal income.

Condo

Built in 2004

N/A lot

$N/A/sqft

$190 monthly HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 53038, Johnson Creek, WI area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,789 (100%)
Owner Occupied HU	1,357 (75.9%)
Renter Occupied HU	390 (21.8%)
Vacant Housing Units	42 ( 2.3%)
Median Home Value	$333,608
Average Home Value	$368,176