639 Swan DRIVEWaterfordWI53185
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
Investment Highlights
Investment property for sale in Waterford at 639 Swan DRIVE, Waterford, WI, 53185 uses $149,158 cash to close to unlock $2,363/yr annual cash flow and $197/mo monthly cash flow. Total monthly income runs $3,228/mo, and a $2,202/mo payment keeps the spread at $197/mo. Purchase price stands at $449,950, and rental yield measures 8.61% with $3,228/mo rent. Return on cash invested shows 21.49% in year one, and 5% annual appreciation builds toward $124,313 over five years. Five-year ROI reaches 112.05% and total cumulative return in cash records $167,126. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,228/mo property income covering a $2,202/mo payment rather than investor’s personal income.
Single Family
Built in 2001
0.42 Acres lot
$N/A/sqft
$140 annually HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Shawn Wagner • Kings Way Realty, LLC
Mls Name: WIREX MLS
Mls Provider:
Mls ID: #1895841
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.