1251 COPRINUS DRIVEGreen BayWI54313
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 1251 COPRINUS DRIVE, Green Bay, WI, 54313 in Green Bay at $349,000 earns $2,501/mo in rent and nets $81/mo after the $1,569/mo payment, a 8.33% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $96,422 over five years. Ziffy Mortgage underwrites this on a 1.59 DSCR without U.S. credit history. With $3,214/yr in principal paydown, total projected return reaches $143,366.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 7.8% |
| Monthly Cash Flow | $81 | $450 |
City averages based on Green Bay market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,501 |
| Total Monthly Debt Service | $2,203 |
| DSCR Ratio | 1.14x |
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 1994
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54313, Green Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,247 (100%) |
| Owner Occupied HU | 12,418 (76.4%) |
| Renter Occupied HU | 3,455 (21.3%) |
| Vacant Housing Units | 374 ( 2.3%) |
| Median Home Value | $349,415 |
| Average Home Value | $383,034 |
Housing Distribution
Address Breakdown
Residential
16,508
Single Family
15,124
Multi-Family
1,384
Businesses
659
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 1994
0.32 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54313, Green Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,247 (100%) |
| Owner Occupied HU | 12,418 (76.4%) |
| Renter Occupied HU | 3,455 (21.3%) |
| Vacant Housing Units | 374 ( 2.3%) |
| Median Home Value | $349,415 |
| Average Home Value | $383,034 |
Housing Distribution
Address Breakdown
Residential
16,508
Single Family
15,124
Multi-Family
1,384
Businesses
659
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Terri Hoffort • Keller Williams Green Bay
Mls Name: WIREX MLS
Mls Provider:
Mls ID: #50306781
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.