N1622 Orchid DrPell LakeWI53128
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Pell Lake rentals match the income profile of N1622 Orchid Dr, Pell Lake, WI, 53128. Listed at $215,000, gross rent is $4,200/mo and net cash flow is $2,757/mo, a 23.44% yield well above national averages. DSCR 4.34 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $59,401 by year five with $1,980/yr in annual principal reduction, projecting $259,456 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 23.4% | 6.2% |
| Monthly Cash Flow | $2,757 | $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 | $4,200 |
| Total Monthly Debt Service | $1,357 |
| DSCR Ratio | 3.09x |
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 N/A
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53128, Genoa City, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,241 (100%) |
| Owner Occupied HU | 2,926 (69.0%) |
| Renter Occupied HU | 614 (14.5%) |
| Vacant Housing Units | 701 (16.5%) |
| Median Home Value | $287,603 |
| Average Home Value | $337,323 |
Housing Distribution
Address Breakdown
Residential
3,066
Single Family
3,066
Multi-Family
0
Businesses
133
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 N/A
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53128, Genoa City, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,241 (100%) |
| Owner Occupied HU | 2,926 (69.0%) |
| Renter Occupied HU | 614 (14.5%) |
| Vacant Housing Units | 701 (16.5%) |
| Median Home Value | $287,603 |
| Average Home Value | $337,323 |
Housing Distribution
Address Breakdown
Residential
3,066
Single Family
3,066
Multi-Family
0
Businesses
133
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices