424 Cumberland DRIVE UNIT Lt53 GrantGrant Williams BayWI53191
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 424 Cumberland DRIVE UNIT Lt53 Grant, Grant Williams Bay, WI, 53191 in Grant Williams Bay earns a 8.74% gross yield at $449,690. Rent of $3,275/mo nets $257/mo after the $2,022/mo mortgage. The 1.62 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $124,241 and $4,142/yr in equity accumulation project a total cumulative return of $188,130.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 6.2% |
| Monthly Cash Flow | $257 | $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 | $3,275 |
| Total Monthly Debt Service | $2,839 |
| DSCR Ratio | 1.15x |
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 2024
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53191, Williams Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,342 (100%) |
| Owner Occupied HU | 1,099 (46.9%) |
| Renter Occupied HU | 282 (12.0%) |
| Vacant Housing Units | 961 (41.0%) |
| Median Home Value | $414,897 |
| Average Home Value | $494,099 |
Housing Distribution
Address Breakdown
Residential
1,735
Single Family
1,460
Multi-Family
275
Businesses
140
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
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53191, Williams Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,342 (100%) |
| Owner Occupied HU | 1,099 (46.9%) |
| Renter Occupied HU | 282 (12.0%) |
| Vacant Housing Units | 961 (41.0%) |
| Median Home Value | $414,897 |
| Average Home Value | $494,099 |
Housing Distribution
Address Breakdown
Residential
1,735
Single Family
1,460
Multi-Family
275
Businesses
140
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices