205 Theatre ROAD, Williams Bay, WI, 53191 | $603/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2170 sft

424 Ashley DRIVE UNIT Lt12 Jefferson, Williams Bay, WI, 53191

3 Bed
2 Bath
1912 sft

411 Cambridge DRIVE UNIT Lt159 Truman, Williams Bay, WI, 53191

3 Bed
3 Bath
2300 sft

Fontana Ranch Plan, Pioneer Oaks, Ringwood, IL, 60072

3 Bed
3 Bath
2300 sft

Fontana Ranch Plan, Pioneer Oaks, Ringwood, IL, 60072

Nearby investment properties with comparable prices

2 Bed
2 Bath
1100 sft

203 West Geneva STREET, Williams Bay, WI, 53191

3 Bed
2 Bath
1800 sft

802 Meadow View DRIVE, Twin Lakes, WI, 53181

4 Bed
3 Bath
2300 sft

132 Cass St, Lake Geneva, WI, 53147

3 Bed
2 Bath
1656 sft

9210 Kemman Rd, Hebron, IL, 60034

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 Williams Bay at 205 Theatre ROAD, Williams Bay, WI, 53191 offers $5,099/mo rent that, after a $3,279/mo payment, leaves $603/mo cash flow. Total monthly income is $5,099/mo, and annual cash flow is $7,234/yr on $220,430 cash. Return on cash invested measures 23.34% in year one, and rental yield stands at 9.13% at a $670,000 entry. Equity gained on principal adds $4,323/yr while 5% annual appreciation compounds into $185,109 by year five. Five-year ROI records 121.9% and total cumulative return in cash reaches $268,697. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,099/mo property income versus a $3,279/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 2014

1.01 Acres lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 53191, Williams Bay, WI area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,342 (100%)
Owner Occupied HU	1,099 (46.9%)
Renter Occupied HU	282 (12.0%)
Vacant Housing Units	961 (41.0%)
Median Home Value	$414,897
Average Home Value	$494,099