3504 State Road 70HertelWI54845
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: 3504 State Road 70, Hertel, WI, 54845 in Hertel at $115,000 earns $921/mo in rent and nets $149/mo after the $517/mo payment, a 9.61% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $31,772 over five years. Ziffy Mortgage underwrites this on a 1.78 DSCR without U.S. credit history. With $1,059/yr in principal paydown, total projected return reaches $53,531.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.6% | 6.2% |
| Monthly Cash Flow | $149 | $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 | $921 |
| Total Monthly Debt Service | $726 |
| DSCR Ratio | 1.27x |
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 1963
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54845, Hertel, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 67 (100%) |
| Owner Occupied HU | 54 (80.6%) |
| Renter Occupied HU | 6 ( 9.0%) |
| Vacant Housing Units | 7 (10.4%) |
| Median Home Value | $309,091 |
| Average Home Value | $419,491 |
Housing Distribution
Address Breakdown
Residential
47
Single Family
47
Multi-Family
0
Businesses
4
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 1963
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54845, Hertel, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 67 (100%) |
| Owner Occupied HU | 54 (80.6%) |
| Renter Occupied HU | 6 ( 9.0%) |
| Vacant Housing Units | 7 (10.4%) |
| Median Home Value | $309,091 |
| Average Home Value | $419,491 |
Housing Distribution
Address Breakdown
Residential
47
Single Family
47
Multi-Family
0
Businesses
4
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices