W2247 Beulah Heights ROADEast TroyWI53120
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider W2247 Beulah Heights ROAD, East Troy, WI, 53120 in East Troy. Rental yield 1.13%. At $1,495,000 with 1.13% gross yield, current distributions are modest, but the 5% appreciation rate projects $413,041 in new equity by year five, complemented by $13,769/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.21) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $15,419.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 1.1% | 6.2% |
| Monthly Cash Flow | $(8,623) | $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 | $1,410 |
| Total Monthly Debt Service | $9,438 |
| DSCR Ratio | 0.15x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1997
5.58 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53120, East Troy, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,794 (100%) |
| Owner Occupied HU | 3,441 (71.8%) |
| Renter Occupied HU | 933 (19.5%) |
| Vacant Housing Units | 420 ( 8.8%) |
| Median Home Value | $372,844 |
| Average Home Value | $464,910 |
Housing Distribution
Address Breakdown
Residential
4,537
Single Family
3,996
Multi-Family
541
Businesses
294
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 1997
5.58 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53120, East Troy, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,794 (100%) |
| Owner Occupied HU | 3,441 (71.8%) |
| Renter Occupied HU | 933 (19.5%) |
| Vacant Housing Units | 420 ( 8.8%) |
| Median Home Value | $372,844 |
| Average Home Value | $464,910 |
Housing Distribution
Address Breakdown
Residential
4,537
Single Family
3,996
Multi-Family
541
Businesses
294
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices