1308 E Harbor DrArbor VitaeWI54568
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid fundamentals define the investment case at 1308 E Harbor Dr, Arbor Vitae, WI, 54568 in Arbor Vitae: $3,300/mo in rent, $468/mo in net income, 9.38% gross yield, 1.74 DSCR, all at $422,000. Ziffy Mortgage's DSCR mortgage qualifies using the property's income alone, clearing approval without U.S. residency or credit. Five-year equity from $116,591 in appreciation and $3,887/yr in principal paydown projects total cumulative return of $191,086.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.2% |
| Monthly Cash Flow | $468 | $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 | $3,300 |
| Total Monthly Debt Service | $2,664 |
| DSCR Ratio | 1.24x |
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 N/A
0.87 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54568, Woodruff, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,140 (100%) |
| Owner Occupied HU | 2,183 (52.7%) |
| Renter Occupied HU | 499 (12.1%) |
| Vacant Housing Units | 1,458 (35.2%) |
| Median Home Value | $322,451 |
| Average Home Value | $360,562 |
Housing Distribution
Address Breakdown
Residential
2,666
Single Family
2,400
Multi-Family
266
Businesses
265
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 N/A
0.87 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54568, Woodruff, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,140 (100%) |
| Owner Occupied HU | 2,183 (52.7%) |
| Renter Occupied HU | 499 (12.1%) |
| Vacant Housing Units | 1,458 (35.2%) |
| Median Home Value | $322,451 |
| Average Home Value | $360,562 |
Housing Distribution
Address Breakdown
Residential
2,666
Single Family
2,400
Multi-Family
266
Businesses
265
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: PETER MEYER • REDMAN REALTY GROUP, LLC
Mls Name: GNMLS
Mls ID: #214330