W267N6781 Beacon Hills DRIVELisbonWI53089
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
Investment Highlights
Investment property for sale in Lisbon at W267N6781 Beacon Hills DRIVE, Lisbon, WI, 53089 listed at $495,000 pairs $3,707/mo rent with a $2,423/mo payment to leave $385/mo cash flow. Total monthly income runs $3,707/mo, and annual cash flow reaches $4,617/yr on $164,093 cash to close. Return on cash invested measures 22.72% in year one, and rental yield registers 8.99% at a $495,000 basis. Equity gained on principal adds $3,194/yr, and annual property appreciation at 5% supports $136,759 by year five. Five-year ROI tracks 118.61% and total cumulative return in cash totals $194,638. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,707/mo property income relative to a $2,423/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1977
0.85 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53089, Sussex, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,283 (100%) |
| Owner Occupied HU | 6,475 (78.2%) |
| Renter Occupied HU | 1,629 (19.7%) |
| Vacant Housing Units | 179 ( 2.2%) |
| Median Home Value | $433,790 |
| Average Home Value | $462,853 |
Housing Distribution
Address Breakdown
Residential
8,515
Single Family
7,907
Multi-Family
608
Businesses
483
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
