206 South Stone StreetAugustaWI54722
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow206 South Stone Street, Augusta, WI, 54722 in Augusta earns its strong cash-flow label: 15.44% yield, $4,054/mo rent, $1,940/mo net income, DSCR 2.86. The $315,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $87,029 by year five. Combined with $2,901/yr in principal paydown, total projected return reaches $245,038.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 15.4% | 6.2% |
| Monthly Cash Flow | $1,940 | $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 | $4,054 |
| Total Monthly Debt Service | $1,989 |
| DSCR Ratio | 2.04x |
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 1887
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54722, Augusta, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,750 (100%) |
| Owner Occupied HU | 1,170 (66.9%) |
| Renter Occupied HU | 351 (20.1%) |
| Vacant Housing Units | 229 (13.1%) |
| Median Home Value | $309,955 |
| Average Home Value | $363,823 |
Housing Distribution
Address Breakdown
Residential
1,496
Single Family
1,488
Multi-Family
8
Businesses
81
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 1887
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54722, Augusta, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,750 (100%) |
| Owner Occupied HU | 1,170 (66.9%) |
| Renter Occupied HU | 351 (20.1%) |
| Vacant Housing Units | 229 (13.1%) |
| Median Home Value | $309,955 |
| Average Home Value | $363,823 |
Housing Distribution
Address Breakdown
Residential
1,496
Single Family
1,488
Multi-Family
8
Businesses
81
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices