3706 Rustic HtsGreen BayWI54313
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingReliable and efficiently structured, 3706 Rustic Hts, Green Bay, WI, 54313 in Green Bay is a conservative rental investment at $528,900. Rental yield 6.26%. A 1.16 coverage ratio meets Ziffy Mortgage's DSCR standard for foreign-national financing. Five-year equity: 5% appreciation adds $146,125; $4,871/yr in principal paydown supplements. Total projected return: $151,009.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.3% | 7.8% |
| Monthly Cash Flow | $(790) | $450 |
City averages based on Green Bay market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,760 |
| Total Monthly Debt Service | $3,339 |
| DSCR Ratio | 0.83x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2024
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54313, Green Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,247 (100%) |
| Owner Occupied HU | 12,418 (76.4%) |
| Renter Occupied HU | 3,455 (21.3%) |
| Vacant Housing Units | 374 ( 2.3%) |
| Median Home Value | $349,415 |
| Average Home Value | $383,034 |
Housing Distribution
Address Breakdown
Residential
16,508
Single Family
15,124
Multi-Family
1,384
Businesses
659
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 2024
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54313, Green Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,247 (100%) |
| Owner Occupied HU | 12,418 (76.4%) |
| Renter Occupied HU | 3,455 (21.3%) |
| Vacant Housing Units | 374 ( 2.3%) |
| Median Home Value | $349,415 |
| Average Home Value | $383,034 |
Housing Distribution
Address Breakdown
Residential
16,508
Single Family
15,124
Multi-Family
1,384
Businesses
659
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices