114 Kingston WayWaunakeeWI53597
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
Rental property for sale in Waunakee at 114 Kingston Way, Waunakee, WI, 53597 priced at $420,000 pairs $3,283/mo rent with $464/mo cash flow after a $2,056/mo payment. Total monthly income equals $3,283/mo, and annual cash flow comes to $5,568/yr on $139,230 invested. Return on cash invested is 23.91% in year one, and rental yield stands at 9.38% on a $420,000 basis. Equity gained on principal adds $2,710/yr, and 5% annual appreciation accumulates to $116,038 by year five. Five-year ROI measures 124.96% and total cumulative return in cash reaches $173,983. For financing, Ziffy Mortgage’s DSCR program evaluates $3,283/mo property income against a $2,056/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1973
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53597, Waunakee, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,709 (100%) |
| Owner Occupied HU | 6,574 (75.5%) |
| Renter Occupied HU | 1,788 (20.5%) |
| Vacant Housing Units | 347 ( 4.0%) |
| Median Home Value | $547,842 |
| Average Home Value | $577,135 |
Housing Distribution
Address Breakdown
Residential
8,695
Single Family
7,358
Multi-Family
1,337
Businesses
582
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Dawn Vesely • Restaino & Associates
Mls Name: WIREX MLS
Mls Provider:
Mls ID: #1989726
Disclaimer: IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.