W267S7535 Olympia COURT NORTH NorthWaukeshaWI53189
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate W267S7535 Olympia COURT NORTH North, Waukesha, WI, 53189 in Waukesha. At $649,900 it earns $4,639/mo in rent and distributes $278/mo to the owner after the $2,922/mo payment, a consistent 8.57% yield. DSCR 1.59 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $179,555 in value; $5,986/yr in principal paydown compounds ownership stake. Total projected return: $265,790.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 5.5% |
| Monthly Cash Flow | $278 | $2,100 |
City averages based on Waukesha market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,639 |
| Total Monthly Debt Service | $4,103 |
| DSCR Ratio | 1.13x |
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 1975
2.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53189, Waukesha, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,874 (100%) |
| Owner Occupied HU | 8,305 (76.4%) |
| Renter Occupied HU | 2,336 (21.5%) |
| Vacant Housing Units | 233 ( 2.1%) |
| Median Home Value | $407,175 |
| Average Home Value | $443,312 |
Housing Distribution
Address Breakdown
Residential
10,730
Single Family
9,966
Multi-Family
764
Businesses
480
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 1975
2.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53189, Waukesha, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,874 (100%) |
| Owner Occupied HU | 8,305 (76.4%) |
| Renter Occupied HU | 2,336 (21.5%) |
| Vacant Housing Units | 233 ( 2.1%) |
| Median Home Value | $407,175 |
| Average Home Value | $443,312 |
Housing Distribution
Address Breakdown
Residential
10,730
Single Family
9,966
Multi-Family
764
Businesses
480
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices