W279N1666 Prospect AVENUEPewaukeeWI53072
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at W279N1666 Prospect AVENUE, Pewaukee, WI, 53072 in Pewaukee. Priced at $405,000, it generates $3,712/mo in gross rent and $994/mo in net monthly cash flow, a 11% yield that comfortably supports the 1.93 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $11,923. Five-year appreciation: $111,894. Equity from principal paydown: $3,395/yr. Total projected cumulative return: $210,873.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.2% |
| Monthly Cash Flow | $994 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,712 |
| Total Monthly Debt Service | $2,656 |
| DSCR Ratio | 1.40x |
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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1941
0.94 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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
