1275 Shadowood CIRCLE #105West BendWI53095
INVESTMENT ANALYSIS
Investment Verdict
Solid Income1275 Shadowood CIRCLE #105, West Bend, WI, 53095 in West Bend earns a respectable 9.64% gross yield at $189,900, but after the $854/mo mortgage the net cash flow is $26/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.79) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $52,466 over five years, making equity the dominant return driver. Total projected return: $88,614.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 4.8% |
| Monthly Cash Flow | $26 | $285 |
City averages based on West Bend market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,525 |
| Total Monthly Debt Service | $1,199 |
| DSCR Ratio | 1.27x |
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.
Condo
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53095, West Bend, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,449 (100%) |
| Owner Occupied HU | 8,234 (66.1%) |
| Renter Occupied HU | 3,471 (27.9%) |
| Vacant Housing Units | 744 ( 6.0%) |
| Median Home Value | $379,041 |
| Average Home Value | $417,701 |
Housing Distribution
Address Breakdown
Residential
12,188
Single Family
10,503
Multi-Family
1,685
Businesses
1,123
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
Condo
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53095, West Bend, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,449 (100%) |
| Owner Occupied HU | 8,234 (66.1%) |
| Renter Occupied HU | 3,471 (27.9%) |
| Vacant Housing Units | 744 ( 6.0%) |
| Median Home Value | $379,041 |
| Average Home Value | $417,701 |
Housing Distribution
Address Breakdown
Residential
12,188
Single Family
10,503
Multi-Family
1,685
Businesses
1,123
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices