821 Buckingham CIRCLEHartlandWI53029
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Hartland rental at 821 Buckingham CIRCLE, Hartland, WI, 53029 sits in the solid-income band: 9.34% gross yield, $3,348/mo rent, $460/mo net after the $1,934/mo debt service, DSCR 1.73. Entry price of $430,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $118,801 and $3,960/yr in principal reduction bring total cumulative return to $193,617.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 6.2% |
| Monthly Cash Flow | $460 | $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 | $3,348 |
| Total Monthly Debt Service | $2,717 |
| DSCR Ratio | 1.23x |
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 1977
0.26 Acres lot
$N/A/sqft
$30 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53029, Hartland, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,063 (100%) |
| Owner Occupied HU | 6,613 (73.0%) |
| Renter Occupied HU | 1,987 (21.9%) |
| Vacant Housing Units | 463 ( 5.1%) |
| Median Home Value | $523,989 |
| Average Home Value | $607,595 |
Housing Distribution
Address Breakdown
Residential
8,891
Single Family
8,114
Multi-Family
777
Businesses
724
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 1977
0.26 Acres lot
$N/A/sqft
$30 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53029, Hartland, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,063 (100%) |
| Owner Occupied HU | 6,613 (73.0%) |
| Renter Occupied HU | 1,987 (21.9%) |
| Vacant Housing Units | 463 ( 5.1%) |
| Median Home Value | $523,989 |
| Average Home Value | $607,595 |
Housing Distribution
Address Breakdown
Residential
8,891
Single Family
8,114
Multi-Family
777
Businesses
724
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
