13973 Smyth RdLakewoodWI54138
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 13973 Smyth Rd, Lakewood, WI, 54138 in Lakewood hard to pass up. The 12.75% gross yield on a $285,000 purchase results in $3,028/mo in rent and $1,115/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.36). Annual cash flow of $13,379, five-year appreciation of $78,740, and $2,625/yr in equity build-up combine for a projected total cumulative return of $180,503.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.8% | 6.2% |
| Monthly Cash Flow | $1,115 | $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 | $3,028 |
| Total Monthly Debt Service | $1,799 |
| DSCR Ratio | 1.68x |
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 2005
3.53 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54138, Lakewood, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,449 (100%) |
| Owner Occupied HU | 423 (29.2%) |
| Renter Occupied HU | 33 ( 2.3%) |
| Vacant Housing Units | 993 (68.5%) |
| Median Home Value | $282,792 |
| Average Home Value | $307,725 |
Housing Distribution
Address Breakdown
Residential
495
Single Family
494
Multi-Family
1
Businesses
76
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 2005
3.53 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54138, Lakewood, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,449 (100%) |
| Owner Occupied HU | 423 (29.2%) |
| Renter Occupied HU | 33 ( 2.3%) |
| Vacant Housing Units | 993 (68.5%) |
| Median Home Value | $282,792 |
| Average Home Value | $307,725 |
Housing Distribution
Address Breakdown
Residential
495
Single Family
494
Multi-Family
1
Businesses
76
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: COLLEEN CUMBER • COLDWELL BANKER BARTELS REAL ESTATE, INC.
Mls Name: GNMLS
Mls Provider:
Mls ID: #212480
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.