450 N Campbell Rd APT D3OshkoshWI54902
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe 11.06% yield at 450 N Campbell Rd APT D3, Oshkosh, WI, 54902 in Oshkosh is solid, but the $607/mo payment compresses net cash flow to $88/mo at $134,900. This is a tight-spread property, income covers debt, with little cushion. For investors who can optimise occupancy, the upside is real: 5% annual appreciation adds $37,270 by year five, and $1,242/yr in loan paydown builds equity. Ziffy Mortgage qualifies this via DSCR (2.05) without U.S. income documentation. Total projected return: $73,170.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.1% | 5.9% |
| Monthly Cash Flow | $88 | $450 |
City averages based on Oshkosh market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,243 |
| Total Monthly Debt Service | $852 |
| DSCR Ratio | 1.46x |
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.
Condo
Built in 1991
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54902, Oshkosh, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,129 (100%) |
| Owner Occupied HU | 6,328 (56.9%) |
| Renter Occupied HU | 4,080 (36.7%) |
| Vacant Housing Units | 721 ( 6.5%) |
| Median Home Value | $190,997 |
| Average Home Value | $241,158 |
Housing Distribution
Address Breakdown
Residential
10,508
Single Family
8,955
Multi-Family
1,553
Businesses
690
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
Condo
Built in 1991
3,920 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54902, Oshkosh, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,129 (100%) |
| Owner Occupied HU | 6,328 (56.9%) |
| Renter Occupied HU | 4,080 (36.7%) |
| Vacant Housing Units | 721 ( 6.5%) |
| Median Home Value | $190,997 |
| Average Home Value | $241,158 |
Housing Distribution
Address Breakdown
Residential
10,508
Single Family
8,955
Multi-Family
1,553
Businesses
690
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices