The Adrian Plan, Trailside Landing,Waterford,WI,53185

Investment Highlights

Rental property for sale in Waterford at The Adrian Plan, Trailside Landing, Waterford, WI, 53185 generates $4,152/mo in rent and, after a $2,224/mo payment, leaves $1,103/mo in cash flow. Total monthly income is $4,152/mo, and annual cash flow is $13,230/yr on $150,634 invested. Return on cash invested sits at 28.69% in year one, and rental yield is 10.96% on a $454,400 entry. Equity gained on principal adds $2,932/yr, while 5% annual appreciation builds toward $125,542 over five years. Five-year ROI reaches 150.63% and total cumulative return in cash sums $226,903. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,152/mo property income rather than buyer’s personal income.