203 1st StSomersetWI54025
INVESTMENT ANALYSIS
Investment Verdict
Solid Income203 1st St, Somerset, WI, 54025 in Somerset is a solid income-producing rental, 9.98% gross yield, $2,704/mo rent, $522/mo net cash flow on a $325,000 buy. DSCR 1.85 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $89,792 and $2,993/yr in principal reduction project a total cumulative return of $157,674.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 6.2% |
| Monthly Cash Flow | $522 | $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 | $2,704 |
| Total Monthly Debt Service | $2,052 |
| DSCR Ratio | 1.32x |
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 2002
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54025, Somerset, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,253 (100%) |
| Owner Occupied HU | 2,629 (80.8%) |
| Renter Occupied HU | 519 (16.0%) |
| Vacant Housing Units | 105 ( 3.2%) |
| Median Home Value | $473,492 |
| Average Home Value | $587,559 |
Housing Distribution
Address Breakdown
Residential
3,121
Single Family
3,092
Multi-Family
29
Businesses
192
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 2002
10,454 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54025, Somerset, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,253 (100%) |
| Owner Occupied HU | 2,629 (80.8%) |
| Renter Occupied HU | 519 (16.0%) |
| Vacant Housing Units | 105 ( 3.2%) |
| Median Home Value | $473,492 |
| Average Home Value | $587,559 |
Housing Distribution
Address Breakdown
Residential
3,121
Single Family
3,092
Multi-Family
29
Businesses
192
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices