Laurel Plan, Fairway MeadowsHartfordWI53027
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: Laurel Plan, Fairway Meadows, Hartford, WI, 53027 in Hartford at $481,900 earns $3,368/mo in rent and nets $134/mo after the $2,167/mo payment, a 8.39% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $133,140 over five years. Ziffy Mortgage underwrites this on a 1.55 DSCR without U.S. credit history. With $4,438/yr in principal paydown, total projected return reaches $192,455.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.2% |
| Monthly Cash Flow | $134 | $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 | $3,368 |
| Total Monthly Debt Service | $3,042 |
| DSCR Ratio | 1.11x |
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53027, Hartford, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,544 (100%) |
| Owner Occupied HU | 7,631 (72.4%) |
| Renter Occupied HU | 2,586 (24.5%) |
| Vacant Housing Units | 327 ( 3.1%) |
| Median Home Value | $362,839 |
| Average Home Value | $407,398 |
Housing Distribution
Address Breakdown
Residential
10,146
Single Family
9,076
Multi-Family
1,070
Businesses
586
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 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53027, Hartford, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,544 (100%) |
| Owner Occupied HU | 7,631 (72.4%) |
| Renter Occupied HU | 2,586 (24.5%) |
| Vacant Housing Units | 327 ( 3.1%) |
| Median Home Value | $362,839 |
| Average Home Value | $407,398 |
Housing Distribution
Address Breakdown
Residential
10,146
Single Family
9,076
Multi-Family
1,070
Businesses
586
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices