Lot 30-B Edison Street LOT 1BellevilleWI53508
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at Lot 30-B Edison Street LOT 1, Belleville, WI, 53508 in Belleville speaks for itself: 22.36% gross on a $160,000 price, generating $2,982/mo in rent and $1,908/mo in net income after the $719/mo debt service. DSCR 4.15, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $22,899 stacks alongside $44,205 in projected five-year appreciation and $1,474/yr in principal reduction. Projected total cumulative return: $183,880.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 22.4% | 6.2% |
| Monthly Cash Flow | $1,908 | $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 | $2,982 |
| Total Monthly Debt Service | $1,010 |
| DSCR Ratio | 2.95x |
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.
Lot
Built in N/A
0.98 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53508, Belleville, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,394 (100%) |
| Owner Occupied HU | 1,939 (81.0%) |
| Renter Occupied HU | 382 (16.0%) |
| Vacant Housing Units | 73 ( 3.0%) |
| Median Home Value | $396,429 |
| Average Home Value | $432,486 |
Housing Distribution
Address Breakdown
Residential
2,370
Single Family
2,300
Multi-Family
70
Businesses
143
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
Lot
Built in N/A
0.98 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53508, Belleville, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,394 (100%) |
| Owner Occupied HU | 1,939 (81.0%) |
| Renter Occupied HU | 382 (16.0%) |
| Vacant Housing Units | 73 ( 3.0%) |
| Median Home Value | $396,429 |
| Average Home Value | $432,486 |
Housing Distribution
Address Breakdown
Residential
2,370
Single Family
2,300
Multi-Family
70
Businesses
143
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Steve Forrer • Bunbury & Assoc, REALTORS
Mls Name: WIREX MLS
Mls Provider:
Mls ID: #1923164
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.