122 South Yellowstone DriveMadisonWI53705
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 Madison at 122 South Yellowstone Drive, Madison, WI, 53705 generates $4,729/mo in rent and, after a $3,328/mo payment, leaves $164/mo in cash flow. Total monthly income is $4,729/mo, and annual cash flow is $1,968/yr on $223,720 invested. Return on cash invested sits at 20.94% in year one, and rental yield is 8.35% on a $680,000 entry. Equity gained on principal adds $4,388/yr, while 5% annual appreciation builds toward $187,871 over five years. Five-year ROI reaches 109.03% and total cumulative return in cash sums $243,912. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,729/mo property income rather than buyer’s personal income.
Single Family
Built in 1974
0.27 Acres lot
$N/A/sqft
$20 annually HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 53705, Madison, WI area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,514 (100%) |
| Owner Occupied HU | 5,819 (43.1%) |
| Renter Occupied HU | 6,793 (50.3%) |
| Vacant Housing Units | 902 ( 6.7%) |
| Median Home Value | $492,079 |
| Average Home Value | $566,675 |
Housing Distribution
Address Breakdown
Residential
13,076
Single Family
7,461
Multi-Family
5,615
Businesses
675
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
