5724 Hillside Resort Trl #11PhelpsWI54554
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at 5724 Hillside Resort Trl #11, Phelps, WI, 54554 in Phelps is narrow, $145/mo net on $1,011/mo rent after the $580/mo debt service, but the property operates at break-even-plus, not a loss. At $129,000 with a 9.4% yield, the long-run equity case via 5% appreciation ($35,640 over five years) and $1,188/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.74 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $58,572.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 6.2% |
| Monthly Cash Flow | $145 | $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 | $1,011 |
| Total Monthly Debt Service | $814 |
| DSCR Ratio | 1.24x |
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 N/A
9.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54554, Phelps, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,491 (100%) |
| Owner Occupied HU | 455 (30.5%) |
| Renter Occupied HU | 77 ( 5.2%) |
| Vacant Housing Units | 959 (64.3%) |
| Median Home Value | $367,333 |
| Average Home Value | $481,731 |
Housing Distribution
Address Breakdown
Residential
481
Single Family
438
Multi-Family
43
Businesses
48
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 N/A
9.16 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54554, Phelps, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,491 (100%) |
| Owner Occupied HU | 455 (30.5%) |
| Renter Occupied HU | 77 ( 5.2%) |
| Vacant Housing Units | 959 (64.3%) |
| Median Home Value | $367,333 |
| Average Home Value | $481,731 |
Housing Distribution
Address Breakdown
Residential
481
Single Family
438
Multi-Family
43
Businesses
48
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: KAY REIL • RE/MAX PROPERTY PROS
Mls Name: GNMLS
Mls Provider:
Mls ID: #210175
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.