659 Roosevelt RdNiagaraWI54151
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 659 Roosevelt Rd, Niagara, WI, 54151 in Niagara. Priced at $229,900, it generates $2,269/mo in gross rent and $726/mo in net monthly cash flow, a 11.84% yield that comfortably supports the 2.19 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,716. Five-year appreciation: $63,517. Equity from principal paydown: $2,117/yr. Total projected cumulative return: $134,449.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.8% | 6.2% |
| Monthly Cash Flow | $726 | $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 | $2,269 |
| Total Monthly Debt Service | $1,451 |
| DSCR Ratio | 1.56x |
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 1969
1.23 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54151, Niagara, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,055 (100%) |
| Owner Occupied HU | 1,335 (65.0%) |
| Renter Occupied HU | 283 (13.8%) |
| Vacant Housing Units | 437 (21.3%) |
| Median Home Value | $148,214 |
| Average Home Value | $171,174 |
Housing Distribution
Address Breakdown
Residential
1,610
Single Family
1,520
Multi-Family
90
Businesses
95
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 1969
1.23 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54151, Niagara, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,055 (100%) |
| Owner Occupied HU | 1,335 (65.0%) |
| Renter Occupied HU | 283 (13.8%) |
| Vacant Housing Units | 437 (21.3%) |
| Median Home Value | $148,214 |
| Average Home Value | $171,174 |
Housing Distribution
Address Breakdown
Residential
1,610
Single Family
1,520
Multi-Family
90
Businesses
95
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices