2802 Aquarius RdGreen BayWI54311
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 2802 Aquarius Rd, Green Bay, WI, 54311 in Green Bay worth modelling. At $409,900 with a 8.48% gross yield, the $2,896/mo rent leaves $145/mo after the $1,843/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.57 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $113,248 by year five; $3,775/yr in principal reduction adds further equity. Total projected return: $165,728.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 7.8% |
| Monthly Cash Flow | $145 | $450 |
City averages based on Green Bay market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,896 |
| Total Monthly Debt Service | $2,588 |
| DSCR Ratio | 1.12x |
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.
Multi Family
Built in 1991
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54311, Green Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,214 (100%) |
| Owner Occupied HU | 10,328 (63.7%) |
| Renter Occupied HU | 5,180 (31.9%) |
| Vacant Housing Units | 706 ( 4.4%) |
| Median Home Value | $330,355 |
| Average Home Value | $364,011 |
Housing Distribution
Address Breakdown
Residential
15,361
Single Family
11,552
Multi-Family
3,809
Businesses
652
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
Multi Family
Built in 1991
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54311, Green Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,214 (100%) |
| Owner Occupied HU | 10,328 (63.7%) |
| Renter Occupied HU | 5,180 (31.9%) |
| Vacant Housing Units | 706 ( 4.4%) |
| Median Home Value | $330,355 |
| Average Home Value | $364,011 |
Housing Distribution
Address Breakdown
Residential
15,361
Single Family
11,552
Multi-Family
3,809
Businesses
652
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices