1801 Center Street, Black Earth, WI, 53515 | $243/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1702 sft

2706 Warner Street, Madison, WI, 53713

3 Bed
1 Bath
1560 sft

1383 Range Trail, Verona, WI, 53593

2 Bed
2 Bath
1336 sft

312 High Street, Dane, WI, 53529

2 Bed
2 Bath
1461 sft

3033 Stratton Way, Madison, WI, 53719

Nearby investment properties with comparable prices

2 Bed
1 Bath
768 sft

2 South Owen Drive, Madison, WI, 53705

3 Bed
1 Bath
1460 sft

3606 Dryden Drive, Madison, WI, 53704

3 Bed
3 Bath
1708 sft

30 South Gardens Way, Fitchburg, WI, 53711

2 Bed
2 Bath
1300 sft

1106 Madison Street, Sauk City, WI, 53583

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

Explore more listings using simple english

Investment Highlights

Rental property for sale in Black Earth at 1801 Center Street, Black Earth, WI, 53515 generates $3,028/mo in rent and, after a $2,031/mo payment, leaves $243/mo in cash flow. Total monthly income is $3,028/mo, and annual cash flow is $2,917/yr on $137,573 invested. Return on cash invested sits at 22.03% in year one, and rental yield is 8.76% on a $415,000 entry. Equity gained on principal adds $2,678/yr, while 5% annual appreciation builds toward $114,657 over five years. Five-year ROI reaches 114.93% and total cumulative return in cash sums $158,109. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,028/mo property income rather than buyer’s personal income.

Single Family

Built in 1965

0.28 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 53515, Black Earth, WI area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,101 (100%)
Owner Occupied HU	839 (76.2%)
Renter Occupied HU	223 (20.3%)
Vacant Housing Units	39 ( 3.5%)
Median Home Value	$484,451
Average Home Value	$509,669