N58W23747 Hastings COURT #30SussexWI53089
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowTight but positive: N58W23747 Hastings COURT #30, Sussex, WI, 53089 in Sussex at $199,500 earns $1,774/mo in rent and nets $160/mo after the $897/mo payment, a 10.67% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $55,118 over five years. Ziffy Mortgage underwrites this on a 1.98 DSCR without U.S. credit history. With $1,837/yr in principal paydown, total projected return reaches $104,127.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 6.2% |
| Monthly Cash Flow | $160 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $1,774 |
| Total Monthly Debt Service | $1,260 |
| DSCR Ratio | 1.41x |
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 1992
N/A 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
Condo
Built in 1992
N/A 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