19900 128th St LOT 310BristolWI53104
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis is a cash-flow-light asset: 19900 128th St LOT 310, Bristol, WI, 53104 in Bristol, $168,000, 9.23% gross yield, $165/mo net income. Consider it a market-entry position, the $1,292/mo rent covers the $755/mo payment with a margin, and 5%/yr appreciation is projected to add $46,415 to the asset's value over five years. Ziffy Mortgage approves DSCR loans (coverage 1.71) for non-U.S. residents without domestic income documentation. Consider a higher down payment to widen the monthly margin. Total projected return: $74,703.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $165 | $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 | $1,292 |
| Total Monthly Debt Service | $1,061 |
| DSCR Ratio | 1.22x |
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.
Manufactured
Built in 2021
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53104, Bristol, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,639 (100%) |
| Owner Occupied HU | 1,905 (72.2%) |
| Renter Occupied HU | 540 (20.5%) |
| Vacant Housing Units | 194 ( 7.4%) |
| Median Home Value | $399,215 |
| Average Home Value | $443,013 |
Housing Distribution
Address Breakdown
Residential
2,551
Single Family
2,479
Multi-Family
72
Businesses
146
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
Manufactured
Built in 2021
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53104, Bristol, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,639 (100%) |
| Owner Occupied HU | 1,905 (72.2%) |
| Renter Occupied HU | 540 (20.5%) |
| Vacant Housing Units | 194 ( 7.4%) |
| Median Home Value | $399,215 |
| Average Home Value | $443,013 |
Housing Distribution
Address Breakdown
Residential
2,551
Single Family
2,479
Multi-Family
72
Businesses
146
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices