209 Patrick AvenueWaunakeeWI53597
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 209 Patrick Avenue, Waunakee, WI, 53597 in Waunakee is narrow, $59/mo net on $3,649/mo rent after the $2,406/mo debt service, but the property operates at break-even-plus, not a loss. At $535,000 with a 8.19% yield, the long-run equity case via 5% appreciation ($147,811 over five years) and $4,927/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.52 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $207,876.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 6.2% |
| Monthly Cash Flow | $59 | $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 | $3,649 |
| Total Monthly Debt Service | $3,378 |
| DSCR Ratio | 1.08x |
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 1994
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53597, Waunakee, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,709 (100%) |
| Owner Occupied HU | 6,574 (75.5%) |
| Renter Occupied HU | 1,788 (20.5%) |
| Vacant Housing Units | 347 ( 4.0%) |
| Median Home Value | $547,842 |
| Average Home Value | $577,135 |
Housing Distribution
Address Breakdown
Residential
8,695
Single Family
7,358
Multi-Family
1,337
Businesses
582
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 1994
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53597, Waunakee, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,709 (100%) |
| Owner Occupied HU | 6,574 (75.5%) |
| Renter Occupied HU | 1,788 (20.5%) |
| Vacant Housing Units | 347 ( 4.0%) |
| Median Home Value | $547,842 |
| Average Home Value | $577,135 |
Housing Distribution
Address Breakdown
Residential
8,695
Single Family
7,358
Multi-Family
1,337
Businesses
582
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
