The Adrian Plan, Welshire FarmDelafieldWI53018
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at The Adrian Plan, Welshire Farm, Delafield, WI, 53018 in Delafield is straightforward: $546,700 in, $4,481/mo in rent, $812/mo out after debt service. The 9.84% gross yield and 1.82 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $151,043 by year five. With $5,035/yr in principal equity, the total cumulative return is projected at $260,810.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 6.2% |
| Monthly Cash Flow | $812 | $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 | $4,481 |
| Total Monthly Debt Service | $3,451 |
| DSCR Ratio | 1.30x |
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
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53018, Delafield, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,215 (100%) |
| Owner Occupied HU | 2,416 (75.1%) |
| Renter Occupied HU | 637 (19.8%) |
| Vacant Housing Units | 162 ( 5.0%) |
| Median Home Value | $552,605 |
| Average Home Value | $635,217 |
Housing Distribution
Address Breakdown
Residential
3,166
Single Family
2,879
Multi-Family
287
Businesses
553
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
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53018, Delafield, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,215 (100%) |
| Owner Occupied HU | 2,416 (75.1%) |
| Renter Occupied HU | 637 (19.8%) |
| Vacant Housing Units | 162 ( 5.0%) |
| Median Home Value | $552,605 |
| Average Home Value | $635,217 |
Housing Distribution
Address Breakdown
Residential
3,166
Single Family
2,879
Multi-Family
287
Businesses
553
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices