504 Somerset DrGreen BayWI54301
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 504 Somerset Dr, Green Bay, WI, 54301 in Green Bay speaks for itself: 11.37% gross on a $379,900 price, generating $3,600/mo in rent and $1,050/mo in net income after the $1,708/mo debt service. DSCR 2.11, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $12,605 stacks alongside $104,959 in projected five-year appreciation and $3,499/yr in principal reduction. Projected total cumulative return: $212,517.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.4% | 7.8% |
| Monthly Cash Flow | $1,050 | $450 |
City averages based on Green Bay market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,600 |
| Total Monthly Debt Service | $2,398 |
| DSCR Ratio | 1.50x |
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 1972
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54301, Green Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,423 (100%) |
| Owner Occupied HU | 6,548 (62.8%) |
| Renter Occupied HU | 3,385 (32.5%) |
| Vacant Housing Units | 490 ( 4.7%) |
| Median Home Value | $252,752 |
| Average Home Value | $299,720 |
Housing Distribution
Address Breakdown
Residential
10,061
Single Family
8,522
Multi-Family
1,539
Businesses
666
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 1972
9,583 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54301, Green Bay, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,423 (100%) |
| Owner Occupied HU | 6,548 (62.8%) |
| Renter Occupied HU | 3,385 (32.5%) |
| Vacant Housing Units | 490 ( 4.7%) |
| Median Home Value | $252,752 |
| Average Home Value | $299,720 |
Housing Distribution
Address Breakdown
Residential
10,061
Single Family
8,522
Multi-Family
1,539
Businesses
666
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices