1812 West Rugby Road, Janesville, WI, 53545 | $396/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1312 sft

8737 East L J Townline Road, Milton, WI, 53563

3 Bed
2 Bath
1188 sft

2327 Butlin Drive, Beloit, WI, 53511

2 Bed
2 Bath
1303 sft

2574 Edgewood Drive, Beloit, WI, 53511

2 Bed
2 Bath
1296 sft

914 High Point Dr, Rockton, IL, 61072

Nearby investment properties with comparable prices

3 Bed
2 Bath
1208 sft

1300 Grand Avenue, Janesville, WI, 53546

3 Bed
1 Bath
850 sft

824 West South Street, Stoughton, WI, 53589

2 Bed
2 Bath
1002 sft

2407 Savanna Drive, Janesville, WI, 53545

2 Bed
1 Bath
1039 sft

311 North 7th STREET, Delavan, WI, 53115

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

Investment property for sale in Janesville at 1812 West Rugby Road, Janesville, WI, 53545 earns $396/mo cash flow from $2,242/mo rent with a $1,346/mo payment. Total monthly income totals $2,242/mo, and annual cash flow totals $4,757/yr on $91,163 capital. ROI tracks 25.13% on current figures, and rental yield reads 9.78% at a $275,000 purchase. Equity gained on principal adds $1,775/yr, and 5% annual appreciation supports $75,977 over five years. Five-year ROI reaches 131.54% and total cumulative return in cash sums $119,915. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,242/mo property income instead of your personal income.

Single Family

Built in 1956

9,583 sqft lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 53545, Janesville, WI area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,704 (100%)
Owner Occupied HU	6,471 (60.5%)
Renter Occupied HU	3,719 (34.7%)
Vacant Housing Units	514 ( 4.8%)
Median Home Value	$244,746
Average Home Value	$277,335