W55N178 McKinley BOULEVARD #102CedarburgWI53012
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe cash-flow margin at W55N178 McKinley BOULEVARD #102, Cedarburg, WI, 53012 in Cedarburg is narrow, $177/mo net on $3,160/mo rent after the $1,799/mo debt service, but the property operates at break-even-plus, not a loss. At $400,000 with a 9.48% yield, the long-run equity case via 5% appreciation ($110,513 over five years) and $3,684/yr in principal paydown is where the returns accumulate. Ziffy Mortgage's 1.76 DSCR loan requires no W-2s or U.S. credit. Total projected cumulative return: $165,322.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.5% | 6.2% |
| Monthly Cash Flow | $177 | $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 | $3,160 |
| Total Monthly Debt Service | $2,823 |
| DSCR Ratio | 1.12x |
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.
Condo
Built in 2017
N/A lot
$N/A/sqft
$298 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53012, Cedarburg, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,736 (100%) |
| Owner Occupied HU | 6,212 (71.1%) |
| Renter Occupied HU | 2,162 (24.7%) |
| Vacant Housing Units | 362 ( 4.1%) |
| Median Home Value | $441,228 |
| Average Home Value | $489,420 |
Housing Distribution
Address Breakdown
Residential
8,253
Single Family
7,280
Multi-Family
973
Businesses
757
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
Condo
Built in 2017
N/A lot
$N/A/sqft
$298 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53012, Cedarburg, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,736 (100%) |
| Owner Occupied HU | 6,212 (71.1%) |
| Renter Occupied HU | 2,162 (24.7%) |
| Vacant Housing Units | 362 ( 4.1%) |
| Median Home Value | $441,228 |
| Average Home Value | $489,420 |
Housing Distribution
Address Breakdown
Residential
8,253
Single Family
7,280
Multi-Family
973
Businesses
757
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Seefeldt - Nigh & Associates Team* • First Weber Inc- West Bend
Mls Name: WIREX MLS
Mls Provider:
Mls ID: #1918046
Disclaimer: Information is supplied by seller and other third parties and has not been verified. Copyright 2025 WiREx All Rights Reserved