156 Pheasant RUN #D-4, Johnson Creek, WI, 53038 | $169/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1262 sft

404 Union STREET, Watertown, WI, 53098

3 Bed
1 Bath
1248 sft

215 Emerald Street, Watertown, WI, 53098

3 Bed
1 Bath
1915 sft

538 South Clark STREET, Whitewater, WI, 53190

1 Bed
1 Bath
1046 sft

W346N5292 Elm AVENUE, Okauchee, WI, 53069

Nearby investment properties with comparable prices

3 Bed
2 Bath
1350 sft

W1062 Marietta AVENUE #310, Ixonia, WI, 53036

2 Bed
2 Bath
1525 sft

327 East Clay STREET #21, Whitewater, WI, 53190

2 Bed
1 Bath
1029 sft

330 East Tyranena Park ROAD UNIT 6, Lake Mills, WI, 53551

3 Bed
2 Bath
1820 sft

407 S Jackson St, Waterloo, WI, 53594

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Johnson Creek at 156 Pheasant RUN #D-4, Johnson Creek, WI, 53038 generates $2,192/mo in rent and, after a $1,297/mo payment, leaves $169/mo in cash flow. Total monthly income is $2,192/mo, and annual cash flow is $2,023/yr on $87,848 invested. Return on cash invested sits at 22.21% in year one, and rental yield is 9.93% on a $265,000 entry. Equity gained on principal adds $1,710/yr, while 5% annual appreciation builds toward $73,215 over five years. Five-year ROI reaches 117.1% and total cumulative return in cash sums $102,867. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,192/mo property income rather than buyer’s personal income.

Condo

Built in 1999

N/A lot

$N/A/sqft

$245 monthly 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