481 Celtic Sea WayWrightstownWI54180
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayGlobal investors willing to prioritise equity over near-term yield will find 481 Celtic Sea Way, Wrightstown, WI, 54180 in Wrightstown worth study. Rental yield 4.99%. The 4.99% gross yield is below cash-flow benchmarks at $389,900, but 5% annual appreciation, adding $107,722 over five years, frames this as a capital growth position. Rent of $1,620/mo partially offsets the $1,753/mo payment. Ziffy Mortgage finances appreciation-play properties (0.92 DSCR) for non-U.S. residents without domestic income documentation; a 30–35% down payment maximises coverage. Total projected return: $84,617.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5% | 6.2% |
| Monthly Cash Flow | $(997) | $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 | $1,620 |
| Total Monthly Debt Service | $2,462 |
| DSCR Ratio | 0.66x |
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 2025
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54180, Wrightstown, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,374 (100%) |
| Owner Occupied HU | 1,017 (74.0%) |
| Renter Occupied HU | 311 (22.6%) |
| Vacant Housing Units | 46 ( 3.3%) |
| Median Home Value | $335,560 |
| Average Home Value | $386,718 |
Housing Distribution
Address Breakdown
Residential
1,357
Single Family
1,294
Multi-Family
63
Businesses
104
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 2025
0.27 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54180, Wrightstown, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,374 (100%) |
| Owner Occupied HU | 1,017 (74.0%) |
| Renter Occupied HU | 311 (22.6%) |
| Vacant Housing Units | 46 ( 3.3%) |
| Median Home Value | $335,560 |
| Average Home Value | $386,718 |
Housing Distribution
Address Breakdown
Residential
1,357
Single Family
1,294
Multi-Family
63
Businesses
104
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tom J McHugh • Score Realty Group, LLC
Mls Name: RANW
Mls ID: #50310033
Disclaimer: Based on information submitted to the MLS GRID as of 2025-10-29 03:07:40 PDT. All data is obtained from various sources and may not have been verified by broker or MLS GRID. Supplied Open House Information is subject to change without notice. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information. Some IDX listings have been excluded from this website. [Click here for more information](/mls-disclaimers/#256)