402 N Prospect StMerrillWI54452
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
Investment Highlights
Rental property for sale in Merrill at 402 N Prospect St, Merrill, WI, 54452 priced at $136,508 converts $2,216/mo rent into $1,191/mo cash flow after a $668/mo obligation. Total monthly income equals $2,216/mo, and annual cash flow totals $14,290/yr on $45,252 invested. Return on cash invested prints 51.49% in year one, and rental yield reads 19.48% against a $136,508 entry. Equity gained on principal adds $881/yr, while 5% annual appreciation compiles into $37,715 by year five. Five-year ROI reaches 273.94% and total cumulative return in cash sums $123,966. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,216/mo property income covering a $668/mo payment, not borrower’s personal income.
Single Family
Built in 1930
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54452, Merrill, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,940 (100%) |
| Owner Occupied HU | 6,031 (67.5%) |
| Renter Occupied HU | 2,145 (24.0%) |
| Vacant Housing Units | 764 ( 8.5%) |
| Median Home Value | $208,241 |
| Average Home Value | $249,639 |
Housing Distribution
Address Breakdown
Residential
8,454
Single Family
7,841
Multi-Family
613
Businesses
572
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices