Lt41 CRESCENT HILL DRIVESussexWI53089
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at Lt41 CRESCENT HILL DRIVE, Sussex, WI, 53089 in Sussex speaks for itself: 24.16% gross on a $174,000 price, generating $3,503/mo in rent and $2,335/mo in net income after the $782/mo debt service. DSCR 4.48, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $28,021 stacks alongside $48,073 in projected five-year appreciation and $1,603/yr in principal reduction. Projected total cumulative return: $216,689.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 24.2% | 6.2% |
| Monthly Cash Flow | $2,335 | $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 | $3,503 |
| Total Monthly Debt Service | $1,099 |
| DSCR Ratio | 3.19x |
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
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53089, Sussex, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,283 (100%) |
| Owner Occupied HU | 6,475 (78.2%) |
| Renter Occupied HU | 1,629 (19.7%) |
| Vacant Housing Units | 179 ( 2.2%) |
| Median Home Value | $433,790 |
| Average Home Value | $462,853 |
Housing Distribution
Address Breakdown
Residential
8,515
Single Family
7,907
Multi-Family
608
Businesses
483
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
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53089, Sussex, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,283 (100%) |
| Owner Occupied HU | 6,475 (78.2%) |
| Renter Occupied HU | 1,629 (19.7%) |
| Vacant Housing Units | 179 ( 2.2%) |
| Median Home Value | $433,790 |
| Average Home Value | $462,853 |
Housing Distribution
Address Breakdown
Residential
8,515
Single Family
7,907
Multi-Family
608
Businesses
483
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erika Miller • Realty Executives - Integrity
Mls Name: WIREX MLS
Mls Provider:
Mls ID: #1851542
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.