1414 Hilltop LANEPlymouthWI53073
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 1414 Hilltop LANE, Plymouth, WI, 53073 in Plymouth. At $245,500 it earns $1,925/mo in rent and distributes $277/mo to the owner after the $1,104/mo payment, a consistent 9.41% yield. DSCR 1.74 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $67,827 in value; $2,261/yr in principal paydown compounds ownership stake. Total projected return: $111,540.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.2% |
| Monthly Cash Flow | $277 | $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 | $1,925 |
| Total Monthly Debt Service | $1,550 |
| 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 1962
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53073, Plymouth, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,758 (100%) |
| Owner Occupied HU | 4,613 (68.3%) |
| Renter Occupied HU | 1,715 (25.4%) |
| Vacant Housing Units | 430 ( 6.4%) |
| Median Home Value | $305,485 |
| Average Home Value | $358,268 |
Housing Distribution
Address Breakdown
Residential
6,496
Single Family
5,913
Multi-Family
583
Businesses
536
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 1962
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53073, Plymouth, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,758 (100%) |
| Owner Occupied HU | 4,613 (68.3%) |
| Renter Occupied HU | 1,715 (25.4%) |
| Vacant Housing Units | 430 ( 6.4%) |
| Median Home Value | $305,485 |
| Average Home Value | $358,268 |
Housing Distribution
Address Breakdown
Residential
6,496
Single Family
5,913
Multi-Family
583
Businesses
536
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices