W Rollingwood RdStone LakeWI54876
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Stone Lake rentals match the income profile of W Rollingwood Rd, Stone Lake, WI, 54876. Listed at $125,000, gross rent is $1,516/mo and net cash flow is $677/mo, a 14.55% yield well above national averages. DSCR 2.70 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $34,535 by year five with $1,151/yr in annual principal reduction, projecting $91,267 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 14.6% | 6.2% |
| Monthly Cash Flow | $677 | $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 | $1,516 |
| Total Monthly Debt Service | $789 |
| DSCR Ratio | 1.92x |
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.
Lot
Built in N/A
25.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54876, Stone Lake, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,202 (100%) |
| Owner Occupied HU | 744 (33.8%) |
| Renter Occupied HU | 148 ( 6.7%) |
| Vacant Housing Units | 1,310 (59.5%) |
| Median Home Value | $385,714 |
| Average Home Value | $434,204 |
Housing Distribution
Address Breakdown
Residential
1,042
Single Family
1,027
Multi-Family
15
Businesses
72
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
Lot
Built in N/A
25.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 54876, Stone Lake, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,202 (100%) |
| Owner Occupied HU | 744 (33.8%) |
| Renter Occupied HU | 148 ( 6.7%) |
| Vacant Housing Units | 1,310 (59.5%) |
| Median Home Value | $385,714 |
| Average Home Value | $434,204 |
Housing Distribution
Address Breakdown
Residential
1,042
Single Family
1,027
Multi-Family
15
Businesses
72
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices