9600 Rayne ROAD #1SturtevantWI53177
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 9600 Rayne ROAD #1, Sturtevant, WI, 53177 in Sturtevant hard to pass up. The 12.05% gross yield on a $217,900 purchase results in $2,189/mo in rent and $511/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.23). Annual cash flow of $6,137, five-year appreciation of $60,202, and $2,007/yr in equity build-up combine for a projected total cumulative return of $117,021.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 12.1% | 6.2% |
| Monthly Cash Flow | $511 | $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 | $2,189 |
| Total Monthly Debt Service | $1,591 |
| DSCR Ratio | 1.38x |
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 1995
N/A lot
$N/A/sqft
$215 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53177, Sturtevant, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,413 (100%) |
| Owner Occupied HU | 2,268 (66.5%) |
| Renter Occupied HU | 959 (28.1%) |
| Vacant Housing Units | 186 ( 5.4%) |
| Median Home Value | $276,868 |
| Average Home Value | $364,328 |
Housing Distribution
Address Breakdown
Residential
2,891
Single Family
2,567
Multi-Family
324
Businesses
407
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 1995
N/A lot
$N/A/sqft
$215 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53177, Sturtevant, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,413 (100%) |
| Owner Occupied HU | 2,268 (66.5%) |
| Renter Occupied HU | 959 (28.1%) |
| Vacant Housing Units | 186 ( 5.4%) |
| Median Home Value | $276,868 |
| Average Home Value | $364,328 |
Housing Distribution
Address Breakdown
Residential
2,891
Single Family
2,567
Multi-Family
324
Businesses
407
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Daniel Kroll • @properties
Mls Name: WIREX MLS
Mls Provider:
Mls ID: #1933840
Disclaimer: Information is supplied by seller and other third parties and has not been verified. Copyright 2025 WiREx All Rights Reserved