409 Bretcoe DrGreen BayWI54302
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 409 Bretcoe Dr, Green Bay, WI, 54302 in Green Bay. Priced at $299,900, it generates $2,947/mo in gross rent and $935/mo in net monthly cash flow, a 11.79% yield that comfortably supports the 2.18 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $11,214. Five-year appreciation: $82,857. Equity from principal paydown: $2,762/yr. Total projected cumulative return: $174,535.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 7.8% |
| Monthly Cash Flow | $935 | $450 |
City averages based on Green Bay market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,947 |
| Total Monthly Debt Service | $1,893 |
| DSCR Ratio | 1.56x |
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 1969
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54302, Green Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,214 (100%) |
| Owner Occupied HU | 6,160 (46.6%) |
| Renter Occupied HU | 6,579 (49.8%) |
| Vacant Housing Units | 475 ( 3.6%) |
| Median Home Value | $180,861 |
| Average Home Value | $241,909 |
Housing Distribution
Address Breakdown
Residential
13,059
Single Family
9,621
Multi-Family
3,438
Businesses
679
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 1969
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54302, Green Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,214 (100%) |
| Owner Occupied HU | 6,160 (46.6%) |
| Renter Occupied HU | 6,579 (49.8%) |
| Vacant Housing Units | 475 ( 3.6%) |
| Median Home Value | $180,861 |
| Average Home Value | $241,909 |
Housing Distribution
Address Breakdown
Residential
13,059
Single Family
9,621
Multi-Family
3,438
Businesses
679
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices