N9521 Beulah Meadows ROADMukwonagoWI53149
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate N9521 Beulah Meadows ROAD, Mukwonago, WI, 53149 in Mukwonago. At $659,900 it earns $4,673/mo in rent and distributes $244/mo to the owner after the $2,967/mo payment, a consistent 8.5% yield. DSCR 1.57 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $182,318 in value; $6,078/yr in principal paydown compounds ownership stake. Total projected return: $267,502.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.2% |
| Monthly Cash Flow | $244 | $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 | $4,673 |
| Total Monthly Debt Service | $4,166 |
| DSCR Ratio | 1.12x |
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 2001
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53149, Mukwonago, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,277 (100%) |
| Owner Occupied HU | 6,572 (79.4%) |
| Renter Occupied HU | 1,283 (15.5%) |
| Vacant Housing Units | 422 ( 5.1%) |
| Median Home Value | $434,373 |
| Average Home Value | $480,953 |
Housing Distribution
Address Breakdown
Residential
8,055
Single Family
7,778
Multi-Family
277
Businesses
486
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 2001
5 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53149, Mukwonago, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,277 (100%) |
| Owner Occupied HU | 6,572 (79.4%) |
| Renter Occupied HU | 1,283 (15.5%) |
| Vacant Housing Units | 422 ( 5.1%) |
| Median Home Value | $434,373 |
| Average Home Value | $480,953 |
Housing Distribution
Address Breakdown
Residential
8,055
Single Family
7,778
Multi-Family
277
Businesses
486
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices