146 Pheasant Run #CJohnson CreekWI53038
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
Investment Highlights
Rental property for sale in Johnson Creek at 146 Pheasant Run #C, Johnson Creek, WI, 53038 priced at $245,000 pairs $2,099/mo rent with $455/mo cash flow after a $1,199/mo payment. Total monthly income equals $2,099/mo, and annual cash flow comes to $5,459/yr on $81,218 invested. Return on cash invested is 26.63% in year one, and rental yield stands at 10.28% on a $245,000 basis. Equity gained on principal adds $1,581/yr, and 5% annual appreciation accumulates to $67,689 by year five. Five-year ROI measures 139.57% and total cumulative return in cash reaches $113,352. For financing, Ziffy Mortgage’s DSCR program evaluates $2,099/mo property income against a $1,199/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1999
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53038, Johnson Creek, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,789 (100%) |
| Owner Occupied HU | 1,357 (75.9%) |
| Renter Occupied HU | 390 (21.8%) |
| Vacant Housing Units | 42 ( 2.3%) |
| Median Home Value | $333,608 |
| Average Home Value | $368,176 |
Housing Distribution
Address Breakdown
Residential
1,654
Single Family
1,560
Multi-Family
94
Businesses
173
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bethany Alexander • Rock Realty
Mls Name: WIREX MLS
Mls ID: #2013393