12168 Tama Run LaneDarlingtonWI53530
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowIf cash-on-cash performance is your primary filter, 12168 Tama Run Lane, Darlington, WI, 53530 in Darlington deserves attention. This $304,000 property earns $2,993/mo in rent, a 11.81% gross yield, and nets $953/mo after the $1,367/mo payment. DSCR 2.19 makes it one of the cleaner DSCR underwriting candidates Ziffy Mortgage sees in this market. Five-year appreciation of $83,990 compounds alongside $2,800/yr in yearly equity build, for a total cumulative return of $177,286.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 6.2% |
| Monthly Cash Flow | $953 | $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 | $2,993 |
| Total Monthly Debt Service | $1,919 |
| DSCR Ratio | 1.56x |
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 2004
1.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53530, Darlington, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,988 (100%) |
| Owner Occupied HU | 1,363 (68.6%) |
| Renter Occupied HU | 500 (25.2%) |
| Vacant Housing Units | 125 ( 6.3%) |
| Median Home Value | $256,974 |
| Average Home Value | $327,221 |
Housing Distribution
Address Breakdown
Residential
1,850
Single Family
1,812
Multi-Family
38
Businesses
183
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 2004
1.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53530, Darlington, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,988 (100%) |
| Owner Occupied HU | 1,363 (68.6%) |
| Renter Occupied HU | 500 (25.2%) |
| Vacant Housing Units | 125 ( 6.3%) |
| Median Home Value | $256,974 |
| Average Home Value | $327,221 |
Housing Distribution
Address Breakdown
Residential
1,850
Single Family
1,812
Multi-Family
38
Businesses
183
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Carson Crist • EXP Realty, LLC
Mls Name: WIREX MLS
Mls ID: #2010256