W260N5139 Autumn TRAILPewaukeeWI53072
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Pewaukee rentals match the income profile of W260N5139 Autumn TRAIL, Pewaukee, WI, 53072. Listed at $495,000, gross rent is $4,327/mo and net cash flow is $999/mo, a 10.49% yield well above national averages. DSCR 1.94 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $136,759 by year five with $4,559/yr in annual principal reduction, projecting $253,469 in total cumulative return.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 10.5% | 6.2% |
| Monthly Cash Flow | $999 | $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 | $4,327 |
| Total Monthly Debt Service | $3,125 |
| DSCR Ratio | 1.38x |
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 1971
0.71 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53072, Pewaukee, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,121 (100%) |
| Owner Occupied HU | 8,642 (71.3%) |
| Renter Occupied HU | 2,945 (24.3%) |
| Vacant Housing Units | 534 ( 4.4%) |
| Median Home Value | $516,058 |
| Average Home Value | $584,935 |
Housing Distribution
Address Breakdown
Residential
12,079
Single Family
10,252
Multi-Family
1,827
Businesses
1,092
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 1971
0.71 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53072, Pewaukee, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,121 (100%) |
| Owner Occupied HU | 8,642 (71.3%) |
| Renter Occupied HU | 2,945 (24.3%) |
| Vacant Housing Units | 534 ( 4.4%) |
| Median Home Value | $516,058 |
| Average Home Value | $584,935 |
Housing Distribution
Address Breakdown
Residential
12,079
Single Family
10,252
Multi-Family
1,827
Businesses
1,092
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices