2067 State Highway 87Saint Croix FallsWI54024
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 2067 State Highway 87, Saint Croix Falls, WI, 54024 in Saint Croix Falls is listed at $499,500 and delivers $3,594/mo in rent and $242/mo in net monthly cash flow. The 8.63% yield and 1.60 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $138,003 over five years, and $4,600/yr in principal reduction supplements cash return. Total projected cumulative return: $206,119.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.2% |
| Monthly Cash Flow | $242 | $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 | $3,594 |
| Total Monthly Debt Service | $3,153 |
| DSCR Ratio | 1.14x |
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 1978
38.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54024, Saint Croix Falls, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,819 (100%) |
| Owner Occupied HU | 1,759 (62.4%) |
| Renter Occupied HU | 571 (20.3%) |
| Vacant Housing Units | 489 (17.3%) |
| Median Home Value | $309,620 |
| Average Home Value | $338,132 |
Housing Distribution
Address Breakdown
Residential
2,295
Single Family
2,113
Multi-Family
182
Businesses
276
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 1978
38.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54024, Saint Croix Falls, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,819 (100%) |
| Owner Occupied HU | 1,759 (62.4%) |
| Renter Occupied HU | 571 (20.3%) |
| Vacant Housing Units | 489 (17.3%) |
| Median Home Value | $309,620 |
| Average Home Value | $338,132 |
Housing Distribution
Address Breakdown
Residential
2,295
Single Family
2,113
Multi-Family
182
Businesses
276
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Leonard J Chute • Edina Realty, Inc.
Mls Name: NorthstarMLS as distributed by MLS GRID
Mls ID: #6757640