Pine Cone Dr #4WoodruffWI54568
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeTight but positive: Pine Cone Dr #4, Woodruff, WI, 54568 in Woodruff at $465,000 earns $3,300/mo in rent and nets $179/mo after the $2,091/mo payment, a 8.52% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $128,471 over five years. Ziffy Mortgage underwrites this on a 1.58 DSCR without U.S. credit history. With $4,283/yr in principal paydown, total projected return reaches $188,946.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 6.2% |
| Monthly Cash Flow | $179 | $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 | $3,300 |
| Total Monthly Debt Service | $2,936 |
| 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 2026
1.12 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54568, Woodruff, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,140 (100%) |
| Owner Occupied HU | 2,183 (52.7%) |
| Renter Occupied HU | 499 (12.1%) |
| Vacant Housing Units | 1,458 (35.2%) |
| Median Home Value | $322,451 |
| Average Home Value | $360,562 |
Housing Distribution
Address Breakdown
Residential
2,666
Single Family
2,400
Multi-Family
266
Businesses
265
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 2026
1.12 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54568, Woodruff, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,140 (100%) |
| Owner Occupied HU | 2,183 (52.7%) |
| Renter Occupied HU | 499 (12.1%) |
| Vacant Housing Units | 1,458 (35.2%) |
| Median Home Value | $322,451 |
| Average Home Value | $360,562 |
Housing Distribution
Address Breakdown
Residential
2,666
Single Family
2,400
Multi-Family
266
Businesses
265
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices