N7511 Harbor DriveNew LisbonWI53950
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider N7511 Harbor Drive, New Lisbon, WI, 53950 in New Lisbon. Rental yield 5.64%. At $334,988 with 5.64% gross yield, current distributions are modest, but the 5% appreciation rate projects $92,551 in new equity by year five, complemented by $3,085/yr in principal paydown. Ziffy Mortgage's DSCR loan (1.05) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $84,441.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.6% | 6.2% |
| Monthly Cash Flow | $(904) | $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 | $1,574 |
| Total Monthly Debt Service | $2,115 |
| DSCR Ratio | 0.74x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1993
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53950, New Lisbon, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,988 (100%) |
| Owner Occupied HU | 1,524 (51.0%) |
| Renter Occupied HU | 406 (13.6%) |
| Vacant Housing Units | 1,058 (35.4%) |
| Median Home Value | $234,333 |
| Average Home Value | $270,026 |
Housing Distribution
Address Breakdown
Residential
2,555
Single Family
2,507
Multi-Family
48
Businesses
114
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 1993
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53950, New Lisbon, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,988 (100%) |
| Owner Occupied HU | 1,524 (51.0%) |
| Renter Occupied HU | 406 (13.6%) |
| Vacant Housing Units | 1,058 (35.4%) |
| Median Home Value | $234,333 |
| Average Home Value | $270,026 |
Housing Distribution
Address Breakdown
Residential
2,555
Single Family
2,507
Multi-Family
48
Businesses
114
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Gary Rose • Castle Rock Realty LLC
Mls Name: WIREX MLS
Mls ID: #2016854