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

Investment Highlights

Investment property for sale in Waterford at The Dover Plan, Trailside Landing, Waterford, WI, 53185 listed at $438,800 pairs $3,778/mo rent with a $2,148/mo payment to leave $833/mo cash flow. Total monthly income runs $3,778/mo, and annual cash flow reaches $9,994/yr on $145,462 cash to close. Return on cash invested measures 26.78% in year one, and rental yield registers 10.33% at a $438,800 basis. Equity gained on principal adds $2,832/yr, and annual property appreciation at 5% supports $121,232 by year five. Five-year ROI tracks 140.36% and total cumulative return in cash totals $204,173. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,778/mo property income relative to a $2,148/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).